[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.05%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 253,006 238,376 233,786 213,800 266,291 261,194 263,540 -2.67%
PBT 20,194 21,042 25,688 29,520 25,293 22,990 28,834 -21.08%
Tax -8,454 -8,153 -9,592 -9,020 -9,029 -7,764 -9,472 -7.28%
NP 11,740 12,889 16,096 20,500 16,264 15,226 19,362 -28.29%
-
NP to SH 11,740 12,889 16,096 20,500 16,264 15,192 19,338 -28.23%
-
Tax Rate 41.86% 38.75% 37.34% 30.56% 35.70% 33.77% 32.85% -
Total Cost 241,266 225,486 217,690 193,300 250,027 245,968 244,178 -0.79%
-
Net Worth 152,760 83,795 84,401 81,123 145,730 69,759 69,707 68.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,560 3,032 4,534 - 4,554 - - -
Div Payout % 38.84% 23.53% 28.17% - 28.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 152,760 83,795 84,401 81,123 145,730 69,759 69,707 68.47%
NOSH 114,000 113,729 113,352 113,888 113,852 113,486 113,752 0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.64% 5.41% 6.88% 9.59% 6.11% 5.83% 7.35% -
ROE 7.69% 15.38% 19.07% 25.27% 11.16% 21.78% 27.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 221.94 209.60 206.25 187.73 233.89 230.16 231.68 -2.81%
EPS 10.30 11.33 14.20 18.00 14.30 13.39 17.00 -28.33%
DPS 4.00 2.67 4.00 0.00 4.00 0.00 0.00 -
NAPS 1.34 0.7368 0.7446 0.7123 1.28 0.6147 0.6128 68.23%
Adjusted Per Share Value based on latest NOSH - 113,888
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 143.00 134.74 132.14 120.84 150.51 147.63 148.96 -2.67%
EPS 6.64 7.29 9.10 11.59 9.19 8.59 10.93 -28.20%
DPS 2.58 1.71 2.56 0.00 2.57 0.00 0.00 -
NAPS 0.8634 0.4736 0.4771 0.4585 0.8237 0.3943 0.394 68.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.62 0.73 0.92 1.15 0.66 0.80 1.04 -
P/RPS 0.28 0.35 0.45 0.61 0.28 0.35 0.45 -27.05%
P/EPS 6.02 6.44 6.48 6.39 4.62 5.98 6.12 -1.08%
EY 16.61 15.53 15.43 15.65 21.64 16.73 16.35 1.05%
DY 6.45 3.65 4.35 0.00 6.06 0.00 0.00 -
P/NAPS 0.46 0.99 1.24 1.61 0.52 1.30 1.70 -58.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 -
Price 0.70 0.61 0.85 0.96 1.11 0.78 0.90 -
P/RPS 0.32 0.29 0.41 0.51 0.47 0.34 0.39 -12.32%
P/EPS 6.80 5.38 5.99 5.33 7.77 5.83 5.29 18.16%
EY 14.71 18.58 16.71 18.75 12.87 17.16 18.89 -15.31%
DY 5.71 4.37 4.71 0.00 3.60 0.00 0.00 -
P/NAPS 0.52 0.83 1.14 1.35 0.87 1.27 1.47 -49.88%

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