[CRESBLD] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 58.79%
YoY- 68.31%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 163,819 142,796 177,057 151,260 124,296 156,033 137,236 12.54%
PBT 16,741 22,895 44,985 17,932 12,469 14,956 8,991 51.40%
Tax -6,235 -5,808 -10,685 -5,342 -4,224 -7,618 -1,439 166.01%
NP 10,506 17,087 34,300 12,590 8,245 7,338 7,552 24.64%
-
NP to SH 10,030 16,786 33,826 12,127 7,637 7,595 6,899 28.36%
-
Tax Rate 37.24% 25.37% 23.75% 29.79% 33.88% 50.94% 16.00% -
Total Cost 153,313 125,709 142,757 138,670 116,051 148,695 129,684 11.81%
-
Net Worth 494,835 487,638 471,855 443,799 431,850 425,023 416,488 12.18%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,645 - - - 6,827 - -
Div Payout % - 45.55% - - - 89.90% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 494,835 487,638 471,855 443,799 431,850 425,023 416,488 12.18%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.41% 11.97% 19.37% 8.32% 6.63% 4.70% 5.50% -
ROE 2.03% 3.44% 7.17% 2.73% 1.77% 1.79% 1.66% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 97.99 84.04 103.57 88.62 72.82 91.41 80.40 14.11%
EPS 6.00 9.90 19.80 7.10 4.50 4.40 4.00 31.06%
DPS 0.00 4.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.96 2.87 2.76 2.60 2.53 2.49 2.44 13.75%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 92.59 80.71 100.08 85.50 70.25 88.19 77.57 12.53%
EPS 5.67 9.49 19.12 6.85 4.32 4.29 3.90 28.36%
DPS 0.00 4.32 0.00 0.00 0.00 3.86 0.00 -
NAPS 2.7969 2.7562 2.667 2.5085 2.4409 2.4023 2.3541 12.18%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.13 0.87 0.885 0.945 0.92 0.905 1.05 -
P/RPS 1.15 1.04 0.85 1.07 1.26 0.99 1.31 -8.32%
P/EPS 18.83 8.81 4.47 13.30 20.56 20.34 25.98 -19.32%
EY 5.31 11.36 22.36 7.52 4.86 4.92 3.85 23.92%
DY 0.00 5.17 0.00 0.00 0.00 4.42 0.00 -
P/NAPS 0.38 0.30 0.32 0.36 0.36 0.36 0.43 -7.91%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 -
Price 1.06 1.00 1.07 0.87 0.905 0.99 1.05 -
P/RPS 1.08 1.19 1.03 0.98 1.24 1.08 1.31 -12.08%
P/EPS 17.67 10.12 5.41 12.25 20.23 22.25 25.98 -22.67%
EY 5.66 9.88 18.49 8.17 4.94 4.49 3.85 29.32%
DY 0.00 4.50 0.00 0.00 0.00 4.04 0.00 -
P/NAPS 0.36 0.35 0.39 0.33 0.36 0.40 0.43 -11.18%

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