[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.23%
YoY- 133.1%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 263,540 225,188 194,074 190,694 184,770 130,892 0 -
PBT 28,834 25,472 26,220 25,058 24,532 21,976 -22,888 -
Tax -9,472 -8,140 -11,023 -11,276 -12,552 -14,348 2,000 -
NP 19,362 17,332 15,197 13,782 11,980 7,628 -20,888 -
-
NP to SH 19,338 17,284 17,210 16,466 16,108 15,880 -20,888 -
-
Tax Rate 32.85% 31.96% 42.04% 45.00% 51.17% 65.29% - -
Total Cost 244,178 207,856 178,877 176,912 172,790 123,264 20,888 415.85%
-
Net Worth 69,707 63,575 47,802 32,173 28,833 21,491 -255,960 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,761 2,421 - - - -
Div Payout % - - 21.86% 14.71% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,707 63,575 47,802 32,173 28,833 21,491 -255,960 -
NOSH 113,752 113,710 94,043 90,808 89,488 76,346 45,847 83.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.35% 7.70% 7.83% 7.23% 6.48% 5.83% 0.00% -
ROE 27.74% 27.19% 36.00% 51.18% 55.87% 73.89% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 231.68 198.04 206.37 210.00 206.47 171.45 0.00 -
EPS 17.00 15.20 18.30 18.13 18.00 20.80 -45.56 -
DPS 0.00 0.00 4.00 2.67 0.00 0.00 0.00 -
NAPS 0.6128 0.5591 0.5083 0.3543 0.3222 0.2815 -5.5829 -
Adjusted Per Share Value based on latest NOSH - 93,391
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 148.96 127.28 109.69 107.78 104.44 73.98 0.00 -
EPS 10.93 9.77 9.73 9.31 9.10 8.98 -11.81 -
DPS 0.00 0.00 2.13 1.37 0.00 0.00 0.00 -
NAPS 0.394 0.3593 0.2702 0.1819 0.163 0.1215 -1.4467 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.19 1.07 0.98 0.84 0.18 0.18 -
P/RPS 0.45 0.60 0.52 0.47 0.41 0.10 0.00 -
P/EPS 6.12 7.83 5.85 5.40 4.67 0.87 -0.40 -
EY 16.35 12.77 17.10 18.50 21.43 115.56 -253.11 -
DY 0.00 0.00 3.74 2.72 0.00 0.00 0.00 -
P/NAPS 1.70 2.13 2.11 2.77 2.61 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 09/06/03 28/02/03 -
Price 0.90 0.96 1.15 1.08 0.85 0.18 0.18 -
P/RPS 0.39 0.48 0.56 0.51 0.41 0.10 0.00 -
P/EPS 5.29 6.32 6.28 5.96 4.72 0.87 -0.40 -
EY 18.89 15.83 15.91 16.79 21.18 115.56 -253.11 -
DY 0.00 0.00 3.48 2.47 0.00 0.00 0.00 -
P/NAPS 1.47 1.72 2.26 3.05 2.64 0.64 0.00 -

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
Post a Comment