[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.31%
YoY- 67.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 270,650 276,836 365,766 364,406 342,570 324,176 318,266 -10.24%
PBT 21,678 23,592 52,810 51,228 46,550 47,032 31,460 -22.00%
Tax -6,632 -7,232 -12,617 -14,165 -14,956 -16,072 -11,426 -30.44%
NP 15,046 16,360 40,193 37,062 31,594 30,960 20,034 -17.39%
-
NP to SH 15,046 16,360 40,193 37,062 31,594 30,960 20,034 -17.39%
-
Tax Rate 30.59% 30.65% 23.89% 27.65% 32.13% 34.17% 36.32% -
Total Cost 255,604 260,476 325,573 327,344 310,976 293,216 298,232 -9.78%
-
Net Worth 223,223 220,612 216,561 203,844 196,228 186,742 178,646 16.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 8,662 - - - 6,118 -
Div Payout % - - 21.55% - - - 30.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 223,223 220,612 216,561 203,844 196,228 186,742 178,646 16.02%
NOSH 123,327 123,939 123,749 123,542 123,414 122,857 122,360 0.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.56% 5.91% 10.99% 10.17% 9.22% 9.55% 6.29% -
ROE 6.74% 7.42% 18.56% 18.18% 16.10% 16.58% 11.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 219.46 223.36 295.57 294.97 277.58 263.86 260.10 -10.71%
EPS 12.20 13.20 32.50 30.00 25.60 25.20 16.40 -17.91%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.81 1.78 1.75 1.65 1.59 1.52 1.46 15.41%
Adjusted Per Share Value based on latest NOSH - 123,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.98 156.47 206.74 205.97 193.63 183.23 179.89 -10.24%
EPS 8.50 9.25 22.72 20.95 17.86 17.50 11.32 -17.40%
DPS 0.00 0.00 4.90 0.00 0.00 0.00 3.46 -
NAPS 1.2617 1.2469 1.2241 1.1522 1.1091 1.0555 1.0098 16.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.79 0.98 0.85 0.85 0.78 0.78 -
P/RPS 0.34 0.35 0.33 0.29 0.31 0.30 0.30 8.71%
P/EPS 6.07 5.98 3.02 2.83 3.32 3.10 4.76 17.61%
EY 16.49 16.71 33.14 35.29 30.12 32.31 20.99 -14.87%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.41 -
P/NAPS 0.41 0.44 0.56 0.52 0.53 0.51 0.53 -15.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 -
Price 0.62 0.80 0.88 0.89 0.83 0.82 0.88 -
P/RPS 0.28 0.36 0.30 0.30 0.30 0.31 0.34 -12.15%
P/EPS 5.08 6.06 2.71 2.97 3.24 3.25 5.37 -3.63%
EY 19.68 16.50 36.91 33.71 30.84 30.73 18.61 3.80%
DY 0.00 0.00 7.95 0.00 0.00 0.00 5.68 -
P/NAPS 0.34 0.45 0.50 0.54 0.52 0.54 0.60 -31.54%

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