[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 54.54%
YoY- 37.55%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 365,766 364,406 342,570 324,176 318,266 298,962 226,034 37.71%
PBT 52,810 51,228 46,550 47,032 31,460 35,418 30,496 44.06%
Tax -12,617 -14,165 -14,956 -16,072 -11,426 -13,356 -11,852 4.24%
NP 40,193 37,062 31,594 30,960 20,034 22,062 18,644 66.64%
-
NP to SH 40,193 37,062 31,594 30,960 20,034 22,062 18,644 66.64%
-
Tax Rate 23.89% 27.65% 32.13% 34.17% 36.32% 37.71% 38.86% -
Total Cost 325,573 327,344 310,976 293,216 298,232 276,900 207,390 34.96%
-
Net Worth 216,561 203,844 196,228 186,742 178,646 173,986 167,069 18.82%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,662 - - - 6,118 - - -
Div Payout % 21.55% - - - 30.54% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 216,561 203,844 196,228 186,742 178,646 173,986 167,069 18.82%
NOSH 123,749 123,542 123,414 122,857 122,360 121,669 121,064 1.46%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.99% 10.17% 9.22% 9.55% 6.29% 7.38% 8.25% -
ROE 18.56% 18.18% 16.10% 16.58% 11.21% 12.68% 11.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 295.57 294.97 277.58 263.86 260.10 245.72 186.70 35.72%
EPS 32.50 30.00 25.60 25.20 16.40 18.13 15.40 64.30%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.75 1.65 1.59 1.52 1.46 1.43 1.38 17.10%
Adjusted Per Share Value based on latest NOSH - 122,857
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.74 205.97 193.63 183.23 179.89 168.98 127.76 37.71%
EPS 22.72 20.95 17.86 17.50 11.32 12.47 10.54 66.63%
DPS 4.90 0.00 0.00 0.00 3.46 0.00 0.00 -
NAPS 1.2241 1.1522 1.1091 1.0555 1.0098 0.9834 0.9443 18.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.98 0.85 0.85 0.78 0.78 0.73 0.79 -
P/RPS 0.33 0.29 0.31 0.30 0.30 0.30 0.42 -14.81%
P/EPS 3.02 2.83 3.32 3.10 4.76 4.03 5.13 -29.69%
EY 33.14 35.29 30.12 32.31 20.99 24.84 19.49 42.32%
DY 7.14 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.56 0.52 0.53 0.51 0.53 0.51 0.57 -1.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 -
Price 0.88 0.89 0.83 0.82 0.88 0.79 0.75 -
P/RPS 0.30 0.30 0.30 0.31 0.34 0.32 0.40 -17.40%
P/EPS 2.71 2.97 3.24 3.25 5.37 4.36 4.87 -32.27%
EY 36.91 33.71 30.84 30.73 18.61 22.95 20.53 47.69%
DY 7.95 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.50 0.54 0.52 0.54 0.60 0.55 0.54 -4.98%

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