[CRESBLD] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.79%
YoY- -31.58%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 220,250 191,433 493,615 552,642 432,486 360,370 262,445 -2.87%
PBT 32,952 73,459 25,496 23,855 34,162 19,005 16,962 11.69%
Tax -12,740 -5,865 -8,502 -7,240 -6,959 -7,319 -5,411 15.33%
NP 20,212 67,594 16,994 16,615 27,203 11,686 11,551 9.76%
-
NP to SH 23,796 57,798 17,110 18,633 27,234 11,686 11,551 12.79%
-
Tax Rate 38.66% 7.98% 33.35% 30.35% 20.37% 38.51% 31.90% -
Total Cost 200,038 123,839 476,621 536,027 405,283 348,684 250,894 -3.70%
-
Net Worth 387,099 335,866 276,808 273,625 258,728 236,013 222,309 9.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,174 5,992 6,801 6,286 4,969 4,049 3,811 8.36%
Div Payout % 25.95% 10.37% 39.75% 33.74% 18.25% 34.66% 33.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 387,099 335,866 276,808 273,625 258,728 236,013 222,309 9.67%
NOSH 163,333 146,666 138,404 124,375 124,388 124,874 122,148 4.95%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.18% 35.31% 3.44% 3.01% 6.29% 3.24% 4.40% -
ROE 6.15% 17.21% 6.18% 6.81% 10.53% 4.95% 5.20% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 134.85 130.52 356.65 444.34 347.69 288.58 214.86 -7.46%
EPS 14.57 39.41 12.36 14.98 21.89 9.36 9.46 7.46%
DPS 3.78 4.09 4.91 5.00 4.00 3.24 3.12 3.24%
NAPS 2.37 2.29 2.00 2.20 2.08 1.89 1.82 4.49%
Adjusted Per Share Value based on latest NOSH - 124,375
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 124.49 108.20 279.00 312.37 244.45 203.69 148.34 -2.87%
EPS 13.45 32.67 9.67 10.53 15.39 6.61 6.53 12.79%
DPS 3.49 3.39 3.84 3.55 2.81 2.29 2.15 8.40%
NAPS 2.188 1.8984 1.5646 1.5466 1.4624 1.334 1.2565 9.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.17 1.50 0.915 0.61 0.55 0.58 0.38 -
P/RPS 0.87 1.15 0.26 0.14 0.16 0.20 0.18 30.01%
P/EPS 8.03 3.81 7.40 4.07 2.51 6.20 4.02 12.21%
EY 12.45 26.27 13.51 24.56 39.81 16.13 24.89 -10.89%
DY 3.23 2.72 5.37 8.20 7.27 5.59 8.21 -14.39%
P/NAPS 0.49 0.66 0.46 0.28 0.26 0.31 0.21 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 27/05/14 22/05/13 23/05/12 25/05/11 25/05/10 21/05/09 -
Price 1.19 1.48 1.23 0.81 0.58 0.56 0.45 -
P/RPS 0.88 1.13 0.34 0.18 0.17 0.19 0.21 26.95%
P/EPS 8.17 3.76 9.95 5.41 2.65 5.98 4.76 9.41%
EY 12.24 26.63 10.05 18.50 37.75 16.71 21.01 -8.60%
DY 3.18 2.76 4.00 6.17 6.90 5.79 6.93 -12.17%
P/NAPS 0.50 0.65 0.62 0.37 0.28 0.30 0.25 12.24%

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