[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.48%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 460,079 429,704 385,856 368,740 329,564 297,788 270,232 42.44%
PBT 20,121 21,472 21,252 22,768 17,565 20,058 20,984 -2.75%
Tax -6,207 -7,184 -6,830 -6,784 -6,578 -5,933 -5,912 3.29%
NP 13,914 14,288 14,422 15,984 10,987 14,125 15,072 -5.17%
-
NP to SH 13,939 14,294 14,424 15,984 10,987 14,125 15,072 -5.06%
-
Tax Rate 30.85% 33.46% 32.14% 29.80% 37.45% 29.58% 28.17% -
Total Cost 446,165 415,416 371,434 352,756 318,577 283,662 255,160 44.99%
-
Net Worth 241,651 239,352 238,742 236,013 232,045 231,821 228,550 3.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,982 - - - 3,742 - - -
Div Payout % 35.75% - - - 34.06% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 241,651 239,352 238,742 236,013 232,045 231,821 228,550 3.77%
NOSH 124,562 124,662 124,344 124,874 124,755 124,635 123,540 0.54%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.02% 3.33% 3.74% 4.33% 3.33% 4.74% 5.58% -
ROE 5.77% 5.97% 6.04% 6.77% 4.73% 6.09% 6.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 369.36 344.69 310.31 295.29 264.17 238.93 218.74 41.66%
EPS 11.30 11.47 11.60 12.80 8.90 11.33 12.20 -4.96%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.94 1.92 1.92 1.89 1.86 1.86 1.85 3.20%
Adjusted Per Share Value based on latest NOSH - 124,874
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 260.05 242.88 218.09 208.42 186.28 168.32 152.74 42.44%
EPS 7.88 8.08 8.15 9.03 6.21 7.98 8.52 -5.05%
DPS 2.82 0.00 0.00 0.00 2.12 0.00 0.00 -
NAPS 1.3659 1.3529 1.3494 1.334 1.3116 1.3103 1.2918 3.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.54 0.71 0.58 0.60 0.56 0.56 -
P/RPS 0.14 0.16 0.23 0.20 0.23 0.23 0.26 -33.73%
P/EPS 4.74 4.71 6.12 4.53 6.81 4.94 4.59 2.16%
EY 21.11 21.23 16.34 22.07 14.68 20.24 21.79 -2.08%
DY 7.55 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.37 0.31 0.32 0.30 0.30 -6.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 -
Price 0.55 0.55 0.53 0.56 0.61 0.59 0.57 -
P/RPS 0.15 0.16 0.17 0.19 0.23 0.25 0.26 -30.62%
P/EPS 4.91 4.80 4.57 4.38 6.93 5.21 4.67 3.38%
EY 20.35 20.85 21.89 22.86 14.44 19.21 21.40 -3.28%
DY 7.27 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.28 0.29 0.28 0.30 0.33 0.32 0.31 -6.54%

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