[CRESBLD] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 95.37%

YoY- 133.05%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	191,433	493,615	552,642	432,486	360,370	262,445	353,931	-9.73%
YoY %	-61.22%	-10.68%	27.78%	20.01%	37.31%	-25.85%	-	-
Horiz. %	54.09%	139.47%	156.14%	122.20%	101.82%	74.15%	100.00%	-
PBT	73,459	25,496	23,855	34,162	19,005	16,962	46,950	7.74%
YoY %	188.12%	6.88%	-30.17%	79.75%	12.04%	-63.87%	-	-
Horiz. %	156.46%	54.30%	50.81%	72.76%	40.48%	36.13%	100.00%	-
Tax	-5,865	-8,502	-7,240	-6,959	-7,319	-5,411	-10,407	-9.11%
YoY %	31.02%	-17.43%	-4.04%	4.92%	-35.26%	48.01%	-	-
Horiz. %	56.36%	81.70%	69.57%	66.87%	70.33%	51.99%	100.00%	-
NP	67,594	16,994	16,615	27,203	11,686	11,551	36,543	10.78%
YoY %	297.75%	2.28%	-38.92%	132.78%	1.17%	-68.39%	-	-
Horiz. %	184.97%	46.50%	45.47%	74.44%	31.98%	31.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,798	17,110	18,633	27,234	11,686	11,551	36,543	7.93%
YoY %	237.80%	-8.17%	-31.58%	133.05%	1.17%	-68.39%	-	-
Horiz. %	158.16%	46.82%	50.99%	74.53%	31.98%	31.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.98%	33.35%	30.35%	20.37%	38.51%	31.90%	22.17%	-
YoY %	-76.07%	9.88%	48.99%	-47.10%	20.72%	43.89%	-	-
Horiz. %	35.99%	150.43%	136.90%	91.88%	173.70%	143.89%	100.00%	-
Total Cost	123,839	476,621	536,027	405,283	348,684	250,894	317,388	-14.51%
YoY %	-74.02%	-11.08%	32.26%	16.23%	38.98%	-20.95%	-	-
Horiz. %	39.02%	150.17%	168.89%	127.69%	109.86%	79.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,866	276,808	273,625	258,728	236,013	222,309	220,612	7.25%
YoY %	21.34%	1.16%	5.76%	9.62%	6.16%	0.77%	-	-
Horiz. %	152.24%	125.47%	124.03%	117.28%	106.98%	100.77%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	5,992	6,801	6,286	4,969	4,049	3,811	8,671	-5.97%
YoY %	-11.90%	8.19%	26.50%	22.72%	6.25%	-56.05%	-	-
Horiz. %	69.10%	78.43%	72.49%	57.31%	46.70%	43.95%	100.00%	-
Div Payout %	10.37%	39.75%	33.74%	18.25%	34.66%	33.00%	23.73%	-
YoY %	-73.91%	17.81%	84.88%	-47.35%	5.03%	39.06%	-	-
Horiz. %	43.70%	167.51%	142.18%	76.91%	146.06%	139.06%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	335,866	276,808	273,625	258,728	236,013	222,309	220,612	7.25%
YoY %	21.34%	1.16%	5.76%	9.62%	6.16%	0.77%	-	-
Horiz. %	152.24%	125.47%	124.03%	117.28%	106.98%	100.77%	100.00%	-
NOSH	146,666	138,404	124,375	124,388	124,874	122,148	123,939	2.84%
YoY %	5.97%	11.28%	-0.01%	-0.39%	2.23%	-1.45%	-	-
Horiz. %	118.34%	111.67%	100.35%	100.36%	100.75%	98.55%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	35.31%	3.44%	3.01%	6.29%	3.24%	4.40%	10.32%	-
YoY %	926.45%	14.29%	-52.15%	94.14%	-26.36%	-57.36%	-	-
Horiz. %	342.15%	33.33%	29.17%	60.95%	31.40%	42.64%	100.00%	-
ROE	17.21%	6.18%	6.81%	10.53%	4.95%	5.20%	16.56%	-
YoY %	178.48%	-9.25%	-35.33%	112.73%	-4.81%	-68.60%	-	-
Horiz. %	103.93%	37.32%	41.12%	63.59%	29.89%	31.40%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	130.52	356.65	444.34	347.69	288.58	214.86	285.57	-12.22%
YoY %	-63.40%	-19.73%	27.80%	20.48%	34.31%	-24.76%	-	-
Horiz. %	45.71%	124.89%	155.60%	121.75%	101.05%	75.24%	100.00%	-
EPS	39.41	12.36	14.98	21.89	9.36	9.46	29.48	4.95%
YoY %	218.85%	-17.49%	-31.57%	133.87%	-1.06%	-67.91%	-	-
Horiz. %	133.68%	41.93%	50.81%	74.25%	31.75%	32.09%	100.00%	-
DPS	4.09	4.91	5.00	4.00	3.24	3.12	7.00	-8.56%
YoY %	-16.70%	-1.80%	25.00%	23.46%	3.85%	-55.43%	-	-
Horiz. %	58.43%	70.14%	71.43%	57.14%	46.29%	44.57%	100.00%	-
NAPS	2.29	2.00	2.20	2.08	1.89	1.82	1.78	4.28%
YoY %	14.50%	-9.09%	5.77%	10.05%	3.85%	2.25%	-	-
Horiz. %	128.65%	112.36%	123.60%	116.85%	106.18%	102.25%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,388
RPS	108.20	279.00	312.37	244.45	203.69	148.34	200.05	-9.73%
YoY %	-61.22%	-10.68%	27.78%	20.01%	37.31%	-25.85%	-	-
Horiz. %	54.09%	139.47%	156.15%	122.19%	101.82%	74.15%	100.00%	-
EPS	32.67	9.67	10.53	15.39	6.61	6.53	20.65	7.94%
YoY %	237.85%	-8.17%	-31.58%	132.83%	1.23%	-68.38%	-	-
Horiz. %	158.21%	46.83%	50.99%	74.53%	32.01%	31.62%	100.00%	-
DPS	3.39	3.84	3.55	2.81	2.29	2.15	4.90	-5.95%
YoY %	-11.72%	8.17%	26.33%	22.71%	6.51%	-56.12%	-	-
Horiz. %	69.18%	78.37%	72.45%	57.35%	46.73%	43.88%	100.00%	-
NAPS	1.8984	1.5646	1.5466	1.4624	1.334	1.2565	1.2469	7.25%
YoY %	21.33%	1.16%	5.76%	9.63%	6.17%	0.77%	-	-
Horiz. %	152.25%	125.48%	124.04%	117.28%	106.99%	100.77%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.50	0.915	0.61	0.55	0.58	0.38	0.79	-
P/RPS	1.15	0.26	0.14	0.16	0.20	0.18	0.28	26.53%
YoY %	342.31%	85.71%	-12.50%	-20.00%	11.11%	-35.71%	-	-
Horiz. %	410.71%	92.86%	50.00%	57.14%	71.43%	64.29%	100.00%	-
P/EPS	3.81	7.40	4.07	2.51	6.20	4.02	2.68	6.03%
YoY %	-48.51%	81.82%	62.15%	-59.52%	54.23%	50.00%	-	-
Horiz. %	142.16%	276.12%	151.87%	93.66%	231.34%	150.00%	100.00%	-
EY	26.27	13.51	24.56	39.81	16.13	24.89	37.32	-5.68%
YoY %	94.45%	-44.99%	-38.31%	146.81%	-35.19%	-33.31%	-	-
Horiz. %	70.39%	36.20%	65.81%	106.67%	43.22%	66.69%	100.00%	-
DY	2.72	5.37	8.20	7.27	5.59	8.21	8.86	-17.85%
YoY %	-49.35%	-34.51%	12.79%	30.05%	-31.91%	-7.34%	-	-
Horiz. %	30.70%	60.61%	92.55%	82.05%	63.09%	92.66%	100.00%	-
P/NAPS	0.66	0.46	0.28	0.26	0.31	0.21	0.44	6.98%
YoY %	43.48%	64.29%	7.69%	-16.13%	47.62%	-52.27%	-	-
Horiz. %	150.00%	104.55%	63.64%	59.09%	70.45%	47.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	22/05/13	23/05/12	25/05/11	25/05/10	21/05/09	26/05/08	-
Price	1.48	1.23	0.81	0.58	0.56	0.45	0.80	-
P/RPS	1.13	0.34	0.18	0.17	0.19	0.21	0.28	26.16%
YoY %	232.35%	88.89%	5.88%	-10.53%	-9.52%	-25.00%	-	-
Horiz. %	403.57%	121.43%	64.29%	60.71%	67.86%	75.00%	100.00%	-
P/EPS	3.76	9.95	5.41	2.65	5.98	4.76	2.71	5.60%
YoY %	-62.21%	83.92%	104.15%	-55.69%	25.63%	75.65%	-	-
Horiz. %	138.75%	367.16%	199.63%	97.79%	220.66%	175.65%	100.00%	-
EY	26.63	10.05	18.50	37.75	16.71	21.01	36.86	-5.27%
YoY %	164.98%	-45.68%	-50.99%	125.91%	-20.47%	-43.00%	-	-
Horiz. %	72.25%	27.27%	50.19%	102.41%	45.33%	57.00%	100.00%	-
DY	2.76	4.00	6.17	6.90	5.79	6.93	8.75	-17.48%
YoY %	-31.00%	-35.17%	-10.58%	19.17%	-16.45%	-20.80%	-	-
Horiz. %	31.54%	45.71%	70.51%	78.86%	66.17%	79.20%	100.00%	-
P/NAPS	0.65	0.62	0.37	0.28	0.30	0.25	0.45	6.31%
YoY %	4.84%	67.57%	32.14%	-6.67%	20.00%	-44.44%	-	-
Horiz. %	144.44%	137.78%	82.22%	62.22%	66.67%	55.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos