[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 77.5%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 171,285 81,044 318,266 224,222 113,017 58,898 253,006 -22.95%
PBT 23,275 11,758 31,460 26,564 15,248 8,658 20,194 9.95%
Tax -7,478 -4,018 -11,426 -10,017 -5,926 -3,031 -8,454 -7.87%
NP 15,797 7,740 20,034 16,547 9,322 5,627 11,740 21.94%
-
NP to SH 15,797 7,740 20,034 16,547 9,322 5,627 11,740 21.94%
-
Tax Rate 32.13% 34.17% 36.32% 37.71% 38.86% 35.01% 41.86% -
Total Cost 155,488 73,304 298,232 207,675 103,695 53,271 241,266 -25.44%
-
Net Worth 196,228 186,742 178,646 173,986 167,069 159,431 152,760 18.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,118 - - - 4,560 -
Div Payout % - - 30.54% - - - 38.84% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 196,228 186,742 178,646 173,986 167,069 159,431 152,760 18.22%
NOSH 123,414 122,857 122,360 121,669 121,064 117,229 114,000 5.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.22% 9.55% 6.29% 7.38% 8.25% 9.55% 4.64% -
ROE 8.05% 4.14% 11.21% 9.51% 5.58% 3.53% 7.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 138.79 65.97 260.10 184.29 93.35 50.24 221.94 -26.93%
EPS 12.80 6.30 16.40 13.60 7.70 4.80 10.30 15.63%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.59 1.52 1.46 1.43 1.38 1.36 1.34 12.11%
Adjusted Per Share Value based on latest NOSH - 124,568
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 96.81 45.81 179.89 126.74 63.88 33.29 143.00 -22.95%
EPS 8.93 4.37 11.32 9.35 5.27 3.18 6.64 21.90%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 2.58 -
NAPS 1.1091 1.0555 1.0098 0.9834 0.9443 0.9011 0.8634 18.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.78 0.78 0.73 0.79 0.75 0.62 -
P/RPS 0.61 1.18 0.30 0.40 0.85 1.49 0.28 68.29%
P/EPS 6.64 12.38 4.76 5.37 10.26 15.62 6.02 6.77%
EY 15.06 8.08 20.99 18.63 9.75 6.40 16.61 -6.33%
DY 0.00 0.00 6.41 0.00 0.00 0.00 6.45 -
P/NAPS 0.53 0.51 0.53 0.51 0.57 0.55 0.46 9.93%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 -
Price 0.83 0.82 0.88 0.79 0.75 0.81 0.70 -
P/RPS 0.60 1.24 0.34 0.43 0.80 1.61 0.32 52.23%
P/EPS 6.48 13.02 5.37 5.81 9.74 16.87 6.80 -3.17%
EY 15.42 7.68 18.61 17.22 10.27 5.93 14.71 3.20%
DY 0.00 0.00 5.68 0.00 0.00 0.00 5.71 -
P/NAPS 0.52 0.54 0.60 0.55 0.54 0.60 0.52 0.00%

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