[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.49%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 497,000 373,116 258,368 460,079 429,704 385,856 368,740 21.99%
PBT 45,200 51,912 78,928 20,121 21,472 21,252 22,768 57.89%
Tax -9,524 -10,496 -9,792 -6,207 -7,184 -6,830 -6,784 25.35%
NP 35,676 41,416 69,136 13,914 14,288 14,422 15,984 70.70%
-
NP to SH 36,404 41,438 69,160 13,939 14,294 14,424 15,984 73.01%
-
Tax Rate 21.07% 20.22% 12.41% 30.85% 33.46% 32.14% 29.80% -
Total Cost 461,324 331,700 189,232 446,165 415,416 371,434 352,756 19.56%
-
Net Worth 264,342 261,778 258,728 241,651 239,352 238,742 236,013 7.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,982 - - - -
Div Payout % - - - 35.75% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,342 261,778 258,728 241,651 239,352 238,742 236,013 7.84%
NOSH 124,104 124,065 124,388 124,562 124,662 124,344 124,874 -0.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.18% 11.10% 26.76% 3.02% 3.33% 3.74% 4.33% -
ROE 13.77% 15.83% 26.73% 5.77% 5.97% 6.04% 6.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 400.47 300.74 207.71 369.36 344.69 310.31 295.29 22.49%
EPS 29.33 33.40 55.60 11.30 11.47 11.60 12.80 73.71%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.08 1.94 1.92 1.92 1.89 8.28%
Adjusted Per Share Value based on latest NOSH - 124,230
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 280.92 210.89 146.04 260.05 242.88 218.09 208.42 21.99%
EPS 20.58 23.42 39.09 7.88 8.08 8.15 9.03 73.09%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
NAPS 1.4941 1.4796 1.4624 1.3659 1.3529 1.3494 1.334 7.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.60 0.55 0.53 0.54 0.71 0.58 -
P/RPS 0.17 0.20 0.26 0.14 0.16 0.23 0.20 -10.25%
P/EPS 2.32 1.80 0.99 4.74 4.71 6.12 4.53 -35.96%
EY 43.14 55.67 101.09 21.11 21.23 16.34 22.07 56.26%
DY 0.00 0.00 0.00 7.55 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.27 0.28 0.37 0.31 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 -
Price 0.47 0.52 0.58 0.55 0.55 0.53 0.56 -
P/RPS 0.12 0.17 0.28 0.15 0.16 0.17 0.19 -26.36%
P/EPS 1.60 1.56 1.04 4.91 4.80 4.57 4.38 -48.86%
EY 62.41 64.23 95.86 20.35 20.85 21.89 22.86 95.21%
DY 0.00 0.00 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.28 0.29 0.28 0.30 -18.66%

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