Highlights

[CRESBLD] YoY Quarter Result on 2020-06-30 [#2]

Stock [CRESBLD]: CREST BUILDER HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -3,365.80%    YoY -     -452.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 56,218 123,106 151,260 110,682 54,193 57,189 55,716 0.15%
  YoY % -54.33% -18.61% 36.66% 104.24% -5.24% 2.64% -
  Horiz. % 100.90% 220.95% 271.48% 198.65% 97.27% 102.64% 100.00%
PBT -13,854 8,259 17,932 11,541 3,513 7,668 16,611 -
  YoY % -267.74% -53.94% 55.38% 228.52% -54.19% -53.84% -
  Horiz. % -83.40% 49.72% 107.95% 69.48% 21.15% 46.16% 100.00%
Tax -112 -3,563 -5,342 -3,887 320 -1,596 -7,934 -50.81%
  YoY % 96.86% 33.30% -37.43% -1,314.69% 120.05% 79.88% -
  Horiz. % 1.41% 44.91% 67.33% 48.99% -4.03% 20.12% 100.00%
NP -13,966 4,696 12,590 7,654 3,833 6,072 8,677 -
  YoY % -397.40% -62.70% 64.49% 99.69% -36.87% -30.02% -
  Horiz. % -160.95% 54.12% 145.10% 88.21% 44.17% 69.98% 100.00%
NP to SH -14,591 4,143 12,127 7,205 3,449 4,474 4,363 -
  YoY % -452.18% -65.84% 68.31% 108.90% -22.91% 2.54% -
  Horiz. % -334.43% 94.96% 277.95% 165.14% 79.05% 102.54% 100.00%
Tax Rate - % 43.14 % 29.79 % 33.68 % -9.11 % 20.81 % 47.76 % -
  YoY % 0.00% 44.81% -11.55% 469.70% -143.78% -56.43% -
  Horiz. % 0.00% 90.33% 62.37% 70.52% -19.07% 43.57% 100.00%
Total Cost 70,184 118,410 138,670 103,028 50,360 51,117 47,039 6.89%
  YoY % -40.73% -14.61% 34.59% 104.58% -1.48% 8.67% -
  Horiz. % 149.20% 251.73% 294.80% 219.03% 107.06% 108.67% 100.00%
Net Worth 476,594 499,054 443,799 416,488 403,076 389,403 374,894 4.08%
  YoY % -4.50% 12.45% 6.56% 3.33% 3.51% 3.87% -
  Horiz. % 127.13% 133.12% 118.38% 111.09% 107.52% 103.87% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 476,594 499,054 443,799 416,488 403,076 389,403 374,894 4.08%
  YoY % -4.50% 12.45% 6.56% 3.33% 3.51% 3.87% -
  Horiz. % 127.13% 133.12% 118.38% 111.09% 107.52% 103.87% 100.00%
NOSH 162,107 166,908 170,692 170,692 170,795 165,703 161,592 0.05%
  YoY % -2.88% -2.22% 0.00% -0.06% 3.07% 2.54% -
  Horiz. % 100.32% 103.29% 105.63% 105.63% 105.69% 102.54% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -24.84 % 3.81 % 8.32 % 6.92 % 7.07 % 10.62 % 15.57 % -
  YoY % -751.97% -54.21% 20.23% -2.12% -33.43% -31.79% -
  Horiz. % -159.54% 24.47% 53.44% 44.44% 45.41% 68.21% 100.00%
ROE -3.06 % 0.83 % 2.73 % 1.73 % 0.86 % 1.15 % 1.16 % -
  YoY % -468.67% -69.60% 57.80% 101.16% -25.22% -0.86% -
  Horiz. % -263.79% 71.55% 235.34% 149.14% 74.14% 99.14% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 34.68 73.76 88.62 64.84 31.73 34.51 34.48 0.10%
  YoY % -52.98% -16.77% 36.67% 104.35% -8.06% 0.09% -
  Horiz. % 100.58% 213.92% 257.02% 188.05% 92.02% 100.09% 100.00%
EPS -9.00 2.50 7.10 4.20 2.00 2.70 2.70 -
  YoY % -460.00% -64.79% 69.05% 110.00% -25.93% 0.00% -
  Horiz. % -333.33% 92.59% 262.96% 155.56% 74.07% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9400 2.9900 2.6000 2.4400 2.3600 2.3500 2.3200 4.02%
  YoY % -1.67% 15.00% 6.56% 3.39% 0.43% 1.29% -
  Horiz. % 126.72% 128.88% 112.07% 105.17% 101.72% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 31.78 69.58 85.50 62.56 30.63 32.32 31.49 0.15%
  YoY % -54.33% -18.62% 36.67% 104.24% -5.23% 2.64% -
  Horiz. % 100.92% 220.96% 271.51% 198.67% 97.27% 102.64% 100.00%
EPS -8.25 2.34 6.85 4.07 1.95 2.53 2.47 -
  YoY % -452.56% -65.84% 68.30% 108.72% -22.92% 2.43% -
  Horiz. % -334.01% 94.74% 277.33% 164.78% 78.95% 102.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6938 2.8208 2.5085 2.3541 2.2783 2.2010 2.1190 4.08%
  YoY % -4.50% 12.45% 6.56% 3.33% 3.51% 3.87% -
  Horiz. % 127.13% 133.12% 118.38% 111.09% 107.52% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7500 1.0900 0.9450 1.0700 0.9200 1.1400 1.5600 -
P/RPS 2.16 1.48 1.07 1.65 2.90 3.30 4.52 -11.57%
  YoY % 45.95% 38.32% -35.15% -43.10% -12.12% -26.99% -
  Horiz. % 47.79% 32.74% 23.67% 36.50% 64.16% 73.01% 100.00%
P/EPS -8.33 43.91 13.30 25.35 45.56 42.22 57.78 -
  YoY % -118.97% 230.15% -47.53% -44.36% 7.91% -26.93% -
  Horiz. % -14.42% 76.00% 23.02% 43.87% 78.85% 73.07% 100.00%
EY -12.00 2.28 7.52 3.94 2.19 2.37 1.73 -
  YoY % -626.32% -69.68% 90.86% 79.91% -7.59% 36.99% -
  Horiz. % -693.64% 131.79% 434.68% 227.75% 126.59% 136.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.36 0.36 0.44 0.39 0.49 0.67 -14.58%
  YoY % -27.78% 0.00% -18.18% 12.82% -20.41% -26.87% -
  Horiz. % 38.81% 53.73% 53.73% 65.67% 58.21% 73.13% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 28/08/18 23/08/17 22/08/16 24/08/15 27/08/14 -
Price 0.7350 1.0200 0.8700 1.1900 0.9000 0.9800 1.5700 -
P/RPS 2.12 1.38 0.98 1.84 2.84 2.84 4.55 -11.94%
  YoY % 53.62% 40.82% -46.74% -35.21% 0.00% -37.58% -
  Horiz. % 46.59% 30.33% 21.54% 40.44% 62.42% 62.42% 100.00%
P/EPS -8.17 41.09 12.25 28.19 44.57 36.30 58.15 -
  YoY % -119.88% 235.43% -56.54% -36.75% 22.78% -37.58% -
  Horiz. % -14.05% 70.66% 21.07% 48.48% 76.65% 62.42% 100.00%
EY -12.25 2.43 8.17 3.55 2.24 2.76 1.72 -
  YoY % -604.12% -70.26% 130.14% 58.48% -18.84% 60.47% -
  Horiz. % -712.21% 141.28% 475.00% 206.40% 130.23% 160.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.34 0.33 0.49 0.38 0.42 0.68 -15.35%
  YoY % -26.47% 3.03% -32.65% 28.95% -9.52% -38.24% -
  Horiz. % 36.76% 50.00% 48.53% 72.06% 55.88% 61.76% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS