[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.28%
YoY- -65.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 270,232 245,516 270,275 282,464 270,650 276,836 365,766 -18.28%
PBT 20,984 17,012 18,607 18,916 21,678 23,592 52,810 -45.98%
Tax -5,912 -3,820 -6,264 -6,018 -6,632 -7,232 -12,617 -39.69%
NP 15,072 13,192 12,343 12,897 15,046 16,360 40,193 -48.02%
-
NP to SH 15,072 13,192 12,343 12,897 15,046 16,360 40,193 -48.02%
-
Tax Rate 28.17% 22.45% 33.66% 31.81% 30.59% 30.65% 23.89% -
Total Cost 255,160 232,324 257,932 269,566 255,604 260,476 325,573 -15.00%
-
Net Worth 228,550 222,309 220,903 219,502 223,223 220,612 216,561 3.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,702 - - - 8,662 -
Div Payout % - - 30.00% - - - 21.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 228,550 222,309 220,903 219,502 223,223 220,612 216,561 3.66%
NOSH 123,540 122,148 123,410 124,012 123,327 123,939 123,749 -0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.58% 5.37% 4.57% 4.57% 5.56% 5.91% 10.99% -
ROE 6.59% 5.93% 5.59% 5.88% 6.74% 7.42% 18.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 218.74 201.00 219.01 227.77 219.46 223.36 295.57 -18.19%
EPS 12.20 10.80 10.00 10.40 12.20 13.20 32.50 -47.99%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 1.85 1.82 1.79 1.77 1.81 1.78 1.75 3.77%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 152.74 138.77 152.77 159.65 152.98 156.47 206.74 -18.29%
EPS 8.52 7.46 6.98 7.29 8.50 9.25 22.72 -48.02%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 4.90 -
NAPS 1.2918 1.2565 1.2486 1.2407 1.2617 1.2469 1.2241 3.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.38 0.33 0.45 0.74 0.79 0.98 -
P/RPS 0.26 0.19 0.15 0.20 0.34 0.35 0.33 -14.70%
P/EPS 4.59 3.52 3.30 4.33 6.07 5.98 3.02 32.22%
EY 21.79 28.42 30.31 23.11 16.49 16.71 33.14 -24.40%
DY 0.00 0.00 9.09 0.00 0.00 0.00 7.14 -
P/NAPS 0.30 0.21 0.18 0.25 0.41 0.44 0.56 -34.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.57 0.45 0.42 0.40 0.62 0.80 0.88 -
P/RPS 0.26 0.22 0.19 0.18 0.28 0.36 0.30 -9.10%
P/EPS 4.67 4.17 4.20 3.85 5.08 6.06 2.71 43.78%
EY 21.40 24.00 23.81 26.00 19.68 16.50 36.91 -30.49%
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.95 -
P/NAPS 0.31 0.25 0.23 0.23 0.34 0.45 0.50 -27.31%

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