[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 86.89%
YoY- 142.55%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 498,979 457,261 411,420 380,112 282,197 240,181 211,924 76.70%
PBT 45,460 40,672 43,026 39,888 25,915 20,386 17,588 88.01%
Tax -16,333 -11,620 -14,552 -13,556 -10,927 -3,786 -1,982 306.41%
NP 29,127 29,052 28,474 26,332 14,988 16,600 15,606 51.41%
-
NP to SH 27,872 27,036 26,756 24,692 13,212 13,204 11,988 75.23%
-
Tax Rate 35.93% 28.57% 33.82% 33.99% 42.16% 18.57% 11.27% -
Total Cost 469,852 428,209 382,946 353,780 267,209 223,581 196,318 78.63%
-
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,827 - - - 6,820 - - -
Div Payout % 24.50% - - - 51.63% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.84% 6.35% 6.92% 6.93% 5.31% 6.91% 7.36% -
ROE 6.56% 6.49% 6.42% 6.03% 3.28% 3.31% 2.97% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 292.33 267.89 241.03 222.91 165.49 140.85 124.08 76.78%
EPS 16.30 15.87 15.60 14.40 7.70 7.73 7.00 75.41%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.49 2.44 2.44 2.40 2.36 2.34 2.36 3.62%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 282.03 258.45 232.54 214.85 159.50 135.76 119.78 76.71%
EPS 15.75 15.28 15.12 13.96 7.47 7.46 6.78 75.13%
DPS 3.86 0.00 0.00 0.00 3.86 0.00 0.00 -
NAPS 2.4023 2.3541 2.3541 2.3132 2.2746 2.2553 2.2783 3.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.905 1.05 1.07 0.945 0.91 0.88 0.92 -
P/RPS 0.31 0.39 0.44 0.42 0.55 0.62 0.74 -43.92%
P/EPS 5.54 6.63 6.83 6.53 11.74 11.36 13.11 -43.59%
EY 18.04 15.08 14.65 15.32 8.51 8.80 7.63 77.19%
DY 4.42 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.36 0.43 0.44 0.39 0.39 0.38 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 -
Price 0.99 1.05 1.19 0.975 0.955 0.91 0.90 -
P/RPS 0.34 0.39 0.49 0.44 0.58 0.65 0.73 -39.83%
P/EPS 6.06 6.63 7.59 6.73 12.33 11.75 12.82 -39.23%
EY 16.49 15.08 13.17 14.85 8.11 8.51 7.80 64.49%
DY 4.04 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 0.40 0.43 0.49 0.41 0.40 0.39 0.38 3.46%

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