[CRESBLD] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.08%
YoY- 65.0%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 432,486 360,370 262,445 353,931 340,412 258,454 263,444 8.60%
PBT 34,162 19,005 16,962 46,950 34,560 21,472 26,305 4.45%
Tax -6,959 -7,319 -5,411 -10,407 -12,413 -9,230 -9,249 -4.62%
NP 27,203 11,686 11,551 36,543 22,147 12,242 17,056 8.08%
-
NP to SH 27,234 11,686 11,551 36,543 22,147 12,242 17,042 8.12%
-
Tax Rate 20.37% 38.51% 31.90% 22.17% 35.92% 42.99% 35.16% -
Total Cost 405,283 348,684 250,894 317,388 318,265 246,212 246,388 8.64%
-
Net Worth 258,728 236,013 222,309 220,612 186,742 159,431 81,123 21.31%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,969 4,049 3,811 8,671 6,260 4,549 4,545 1.49%
Div Payout % 18.25% 34.66% 33.00% 23.73% 28.27% 37.16% 26.67% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 258,728 236,013 222,309 220,612 186,742 159,431 81,123 21.31%
NOSH 124,388 124,874 122,148 123,939 122,857 117,229 113,888 1.48%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.29% 3.24% 4.40% 10.32% 6.51% 4.74% 6.47% -
ROE 10.53% 4.95% 5.20% 16.56% 11.86% 7.68% 21.01% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 347.69 288.58 214.86 285.57 277.08 220.47 231.32 7.02%
EPS 21.89 9.36 9.46 29.48 18.03 10.44 14.96 6.54%
DPS 4.00 3.24 3.12 7.00 5.00 3.88 4.00 0.00%
NAPS 2.08 1.89 1.82 1.78 1.52 1.36 0.7123 19.54%
Adjusted Per Share Value based on latest NOSH - 123,939
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 244.45 203.69 148.34 200.05 192.41 146.08 148.90 8.60%
EPS 15.39 6.61 6.53 20.65 12.52 6.92 9.63 8.12%
DPS 2.81 2.29 2.15 4.90 3.54 2.57 2.57 1.49%
NAPS 1.4624 1.334 1.2565 1.2469 1.0555 0.9011 0.4585 21.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.55 0.58 0.38 0.79 0.78 0.75 1.15 -
P/RPS 0.16 0.20 0.18 0.28 0.28 0.34 0.50 -17.28%
P/EPS 2.51 6.20 4.02 2.68 4.33 7.18 7.69 -17.01%
EY 39.81 16.13 24.89 37.32 23.11 13.92 13.01 20.48%
DY 7.27 5.59 8.21 8.86 6.41 5.17 3.48 13.05%
P/NAPS 0.26 0.31 0.21 0.44 0.51 0.55 1.61 -26.19%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 21/05/09 26/05/08 23/05/07 23/05/06 17/05/05 -
Price 0.58 0.56 0.45 0.80 0.82 0.81 0.96 -
P/RPS 0.17 0.19 0.21 0.28 0.30 0.37 0.42 -13.98%
P/EPS 2.65 5.98 4.76 2.71 4.55 7.76 6.42 -13.70%
EY 37.75 16.71 21.01 36.86 21.98 12.89 15.59 15.87%
DY 6.90 5.79 6.93 8.75 6.10 4.79 4.17 8.75%
P/NAPS 0.28 0.30 0.25 0.45 0.54 0.60 1.35 -23.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment