[CRESBLD] QoQ Cumulative 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- -53.28%
YoY- 142.55%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 498,979 342,946 205,710 95,028 282,197 180,136 105,962 180.15%
PBT 45,460 30,504 21,513 9,972 25,915 15,290 8,794 198.07%
Tax -16,333 -8,715 -7,276 -3,389 -10,927 -2,840 -991 544.33%
NP 29,127 21,789 14,237 6,583 14,988 12,450 7,803 140.05%
-
NP to SH 27,872 20,277 13,378 6,173 13,212 9,903 5,994 177.81%
-
Tax Rate 35.93% 28.57% 33.82% 33.99% 42.16% 18.57% 11.27% -
Total Cost 469,852 321,157 191,473 88,445 267,209 167,686 98,159 183.21%
-
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% 4.87% 3.21% 1.51% 3.28% 2.48% 1.49% -
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 292.33 200.92 120.52 55.73 165.49 105.64 62.04 180.26%
EPS 16.30 11.90 7.80 3.60 7.70 5.80 3.50 178.09%
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 282.03 193.84 116.27 53.71 159.50 101.82 59.89 180.15%
EPS 15.75 11.46 7.56 3.49 7.47 5.60 3.39 177.65%
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 0.52 0.89 1.70 0.55 0.83 1.48 -64.62%
P/EPS 5.54 8.84 13.65 26.10 11.74 15.15 26.21 -64.41%
EY 18.04 11.31 7.32 3.83 8.51 6.60 3.81 181.17%
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 0.52 0.99 1.75 0.58 0.86 1.45 -61.87%
P/EPS 6.06 8.84 15.18 26.93 12.33 15.67 25.64 -61.67%
EY 16.49 11.31 6.59 3.71 8.11 6.38 3.90 160.79%
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