[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 37.46%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 452,613 275,556 124,296 498,979 342,946 205,710 95,028 182.81%
PBT 75,386 30,401 12,469 45,460 30,504 21,513 9,972 284.71%
Tax -20,251 -9,566 -4,224 -16,333 -8,715 -7,276 -3,389 228.93%
NP 55,135 20,835 8,245 29,127 21,789 14,237 6,583 311.88%
-
NP to SH 53,590 19,764 7,637 27,872 20,277 13,378 6,173 321.84%
-
Tax Rate 26.86% 31.47% 33.88% 35.93% 28.57% 33.82% 33.99% -
Total Cost 397,478 254,721 116,051 469,852 321,157 191,473 88,445 172.07%
-
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 6,827 - - - -
Div Payout % - - - 24.50% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.18% 7.56% 6.63% 5.84% 6.35% 6.92% 6.93% -
ROE 11.36% 4.45% 1.77% 6.56% 4.87% 3.21% 1.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 264.74 161.43 72.82 292.33 200.92 120.52 55.73 182.32%
EPS 31.40 11.60 4.50 16.30 11.90 7.80 3.60 323.16%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.76 2.60 2.53 2.49 2.44 2.44 2.40 9.75%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 255.83 155.75 70.25 282.03 193.84 116.27 53.71 182.82%
EPS 30.29 11.17 4.32 15.75 11.46 7.56 3.49 321.77%
DPS 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
NAPS 2.667 2.5085 2.4409 2.4023 2.3541 2.3541 2.3132 9.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.885 0.945 0.92 0.905 1.05 1.07 0.945 -
P/RPS 0.33 0.59 1.26 0.31 0.52 0.89 1.70 -66.44%
P/EPS 2.82 8.16 20.56 5.54 8.84 13.65 26.10 -77.28%
EY 35.42 12.25 4.86 18.04 11.31 7.32 3.83 339.99%
DY 0.00 0.00 0.00 4.42 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.36 0.43 0.44 0.39 -12.34%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 -
Price 1.07 0.87 0.905 0.99 1.05 1.19 0.975 -
P/RPS 0.40 0.54 1.24 0.34 0.52 0.99 1.75 -62.58%
P/EPS 3.41 7.51 20.23 6.06 8.84 15.18 26.93 -74.75%
EY 29.30 13.31 4.94 16.49 11.31 6.59 3.71 296.08%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.36 0.40 0.43 0.49 0.41 -3.27%

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