[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.65%
YoY- 125.93%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 203,446 208,572 194,280 223,404 219,597 253,766 322,164 -26.37%
PBT 43,780 46,404 26,364 61,237 53,178 88,130 -22,524 -
Tax -18,429 -20,542 -9,348 -6,300 -3,777 -5,118 -11,088 40.27%
NP 25,350 25,862 17,016 54,937 49,401 83,012 -33,612 -
-
NP to SH 9,893 10,486 3,520 48,767 49,585 83,748 -32,604 -
-
Tax Rate 42.09% 44.27% 35.46% 10.29% 7.10% 5.81% - -
Total Cost 178,096 182,710 177,264 168,467 170,196 170,754 355,776 -36.92%
-
Net Worth 362,934 368,598 335,866 342,561 291,919 279,697 276,808 19.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,609 - - - -
Div Payout % - - - 11.50% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 362,934 368,598 335,866 342,561 291,919 279,697 276,808 19.77%
NOSH 161,304 158,878 146,666 149,589 145,959 139,848 138,404 10.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.46% 12.40% 8.76% 24.59% 22.50% 32.71% -10.43% -
ROE 2.73% 2.84% 1.05% 14.24% 16.99% 29.94% -11.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.13 131.28 132.46 149.34 150.45 181.46 232.77 -33.51%
EPS 6.13 6.60 2.40 32.60 33.87 60.00 -24.00 -
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.25 2.32 2.29 2.29 2.00 2.00 2.00 8.16%
Adjusted Per Share Value based on latest NOSH - 159,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.99 117.89 109.81 126.27 124.12 143.43 182.09 -26.37%
EPS 5.59 5.93 1.99 27.56 28.03 47.34 -18.43 -
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 2.0514 2.0834 1.8984 1.9362 1.65 1.5809 1.5646 19.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.49 1.56 1.50 1.56 1.36 1.26 0.915 -
P/RPS 1.18 1.19 1.13 1.04 0.90 0.69 0.39 109.05%
P/EPS 24.29 23.64 62.50 4.79 4.00 2.10 -3.88 -
EY 4.12 4.23 1.60 20.90 24.98 47.53 -25.75 -
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.66 0.68 0.68 0.63 0.46 27.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/12/14 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 -
Price 1.26 1.57 1.48 1.57 1.53 1.26 1.23 -
P/RPS 1.00 1.20 1.12 1.05 1.02 0.69 0.53 52.63%
P/EPS 20.54 23.79 61.67 4.82 4.50 2.10 -5.22 -
EY 4.87 4.20 1.62 20.76 22.20 47.53 -19.15 -
DY 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.65 0.69 0.77 0.63 0.62 -6.55%

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