[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.22%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 429,704 385,856 368,740 329,564 297,788 270,232 245,516 45.18%
PBT 21,472 21,252 22,768 17,565 20,058 20,984 17,012 16.77%
Tax -7,184 -6,830 -6,784 -6,578 -5,933 -5,912 -3,820 52.30%
NP 14,288 14,422 15,984 10,987 14,125 15,072 13,192 5.45%
-
NP to SH 14,294 14,424 15,984 10,987 14,125 15,072 13,192 5.48%
-
Tax Rate 33.46% 32.14% 29.80% 37.45% 29.58% 28.17% 22.45% -
Total Cost 415,416 371,434 352,756 318,577 283,662 255,160 232,324 47.26%
-
Net Worth 239,352 238,742 236,013 232,045 231,821 228,550 222,309 5.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 34.06% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 239,352 238,742 236,013 232,045 231,821 228,550 222,309 5.04%
NOSH 124,662 124,344 124,874 124,755 124,635 123,540 122,148 1.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.33% 3.74% 4.33% 3.33% 4.74% 5.58% 5.37% -
ROE 5.97% 6.04% 6.77% 4.73% 6.09% 6.59% 5.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 344.69 310.31 295.29 264.17 238.93 218.74 201.00 43.22%
EPS 11.47 11.60 12.80 8.90 11.33 12.20 10.80 4.09%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.89 1.86 1.86 1.85 1.82 3.62%
Adjusted Per Share Value based on latest NOSH - 134,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 242.88 218.09 208.42 186.28 168.32 152.74 138.77 45.18%
EPS 8.08 8.15 9.03 6.21 7.98 8.52 7.46 5.46%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
NAPS 1.3529 1.3494 1.334 1.3116 1.3103 1.2918 1.2565 5.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.54 0.71 0.58 0.60 0.56 0.56 0.38 -
P/RPS 0.16 0.23 0.20 0.23 0.23 0.26 0.19 -10.81%
P/EPS 4.71 6.12 4.53 6.81 4.94 4.59 3.52 21.40%
EY 21.23 16.34 22.07 14.68 20.24 21.79 28.42 -17.65%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.31 0.32 0.30 0.30 0.21 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.55 0.53 0.56 0.61 0.59 0.57 0.45 -
P/RPS 0.16 0.17 0.19 0.23 0.25 0.26 0.22 -19.11%
P/EPS 4.80 4.57 4.38 6.93 5.21 4.67 4.17 9.82%
EY 20.85 21.89 22.86 14.44 19.21 21.40 24.00 -8.94%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.30 0.33 0.32 0.31 0.25 10.39%

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