[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.07%
YoY- 70.65%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 273,305 171,285 81,044 318,266 224,222 113,017 58,898 177.94%
PBT 38,421 23,275 11,758 31,460 26,564 15,248 8,658 169.79%
Tax -10,624 -7,478 -4,018 -11,426 -10,017 -5,926 -3,031 130.57%
NP 27,797 15,797 7,740 20,034 16,547 9,322 5,627 189.77%
-
NP to SH 27,797 15,797 7,740 20,034 16,547 9,322 5,627 189.77%
-
Tax Rate 27.65% 32.13% 34.17% 36.32% 37.71% 38.86% 35.01% -
Total Cost 245,508 155,488 73,304 298,232 207,675 103,695 53,271 176.68%
-
Net Worth 203,844 196,228 186,742 178,646 173,986 167,069 159,431 17.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,118 - - - -
Div Payout % - - - 30.54% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 203,844 196,228 186,742 178,646 173,986 167,069 159,431 17.78%
NOSH 123,542 123,414 122,857 122,360 121,669 121,064 117,229 3.55%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.17% 9.22% 9.55% 6.29% 7.38% 8.25% 9.55% -
ROE 13.64% 8.05% 4.14% 11.21% 9.51% 5.58% 3.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 221.22 138.79 65.97 260.10 184.29 93.35 50.24 168.40%
EPS 22.50 12.80 6.30 16.40 13.60 7.70 4.80 179.82%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.65 1.59 1.52 1.46 1.43 1.38 1.36 13.73%
Adjusted Per Share Value based on latest NOSH - 125,212
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 154.48 96.81 45.81 179.89 126.74 63.88 33.29 177.95%
EPS 15.71 8.93 4.37 11.32 9.35 5.27 3.18 189.78%
DPS 0.00 0.00 0.00 3.46 0.00 0.00 0.00 -
NAPS 1.1522 1.1091 1.0555 1.0098 0.9834 0.9443 0.9011 17.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.85 0.78 0.78 0.73 0.79 0.75 -
P/RPS 0.38 0.61 1.18 0.30 0.40 0.85 1.49 -59.75%
P/EPS 3.78 6.64 12.38 4.76 5.37 10.26 15.62 -61.13%
EY 26.47 15.06 8.08 20.99 18.63 9.75 6.40 157.43%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.51 0.53 0.51 0.57 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 -
Price 0.89 0.83 0.82 0.88 0.79 0.75 0.81 -
P/RPS 0.40 0.60 1.24 0.34 0.43 0.80 1.61 -60.44%
P/EPS 3.96 6.48 13.02 5.37 5.81 9.74 16.87 -61.91%
EY 25.28 15.42 7.68 18.61 17.22 10.27 5.93 162.68%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.54 0.60 0.55 0.54 0.60 -6.77%

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