[CRESBLD] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.77%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 53,450 70,395 64,126 75,473 56,297 51,053 50,636 3.66%
PBT 7,380 8,050 2,826 8,049 6,368 7,426 6,528 8.51%
Tax -2,255 -3,206 -1,087 -2,701 -2,035 -2,566 -2,181 2.24%
NP 5,125 4,844 1,739 5,348 4,333 4,860 4,347 11.59%
-
NP to SH 5,125 4,844 1,725 5,348 4,321 4,860 4,296 12.47%
-
Tax Rate 30.56% 39.83% 38.46% 33.56% 31.96% 34.55% 33.41% -
Total Cost 48,325 65,551 62,387 70,125 51,964 46,193 46,289 2.90%
-
Net Worth 81,123 75,379 69,304 69,728 63,575 52,560 33,088 81.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,545 - - - 2,068 - -
Div Payout % - 93.84% - - - 42.55% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 81,123 75,379 69,304 69,728 63,575 52,560 33,088 81.72%
NOSH 113,888 113,642 112,745 113,787 113,710 103,404 93,391 14.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.59% 6.88% 2.71% 7.09% 7.70% 9.52% 8.58% -
ROE 6.32% 6.43% 2.49% 7.67% 6.80% 9.25% 12.98% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.93 61.94 56.88 66.33 49.51 49.37 54.22 -9.16%
EPS 4.50 4.20 1.53 4.70 3.80 4.70 4.60 -1.45%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.7123 0.6633 0.6147 0.6128 0.5591 0.5083 0.3543 59.22%
Adjusted Per Share Value based on latest NOSH - 113,787
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.21 39.79 36.25 42.66 31.82 28.86 28.62 3.66%
EPS 2.90 2.74 0.98 3.02 2.44 2.75 2.43 12.49%
DPS 0.00 2.57 0.00 0.00 0.00 1.17 0.00 -
NAPS 0.4585 0.4261 0.3917 0.3941 0.3593 0.2971 0.187 81.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.15 0.66 0.80 1.04 1.19 1.07 0.98 -
P/RPS 2.45 1.07 1.41 1.57 2.40 2.17 1.81 22.34%
P/EPS 25.56 15.48 52.29 22.13 31.32 22.77 21.30 12.91%
EY 3.91 6.46 1.91 4.52 3.19 4.39 4.69 -11.41%
DY 0.00 6.06 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 1.61 1.00 1.30 1.70 2.13 2.11 2.77 -30.33%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 -
Price 0.96 1.11 0.78 0.90 0.96 1.15 1.08 -
P/RPS 2.05 1.79 1.37 1.36 1.94 2.33 1.99 1.99%
P/EPS 21.33 26.04 50.98 19.15 25.26 24.47 23.48 -6.19%
EY 4.69 3.84 1.96 5.22 3.96 4.09 4.26 6.61%
DY 0.00 3.60 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 1.35 1.67 1.27 1.47 1.72 2.26 3.05 -41.89%

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