[CRESBLD] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -50.1%
YoY- 146.47%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 57,189 61,428 54,807 48,299 55,716 48,570 58,706 -1.73%
PBT 7,668 9,498 -2,790 9,633 16,611 6,591 21,353 -49.57%
Tax -1,596 -5,010 3,755 -3,551 -7,934 -2,337 -3,467 -40.46%
NP 6,072 4,488 965 6,082 8,677 4,254 17,886 -51.43%
-
NP to SH 4,474 3,920 13,336 2,177 4,363 880 11,578 -47.03%
-
Tax Rate 20.81% 52.75% - 36.86% 47.76% 35.46% 16.24% -
Total Cost 51,117 56,940 53,842 42,217 47,039 44,316 40,820 16.22%
-
Net Worth 389,403 387,099 386,908 376,788 374,894 335,866 319,590 14.11%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,174 - - - 5,992 -
Div Payout % - - 46.30% - - - 51.76% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 389,403 387,099 386,908 376,788 374,894 335,866 319,590 14.11%
NOSH 165,703 163,333 164,641 167,461 161,592 146,666 159,795 2.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.62% 7.31% 1.76% 12.59% 15.57% 8.76% 30.47% -
ROE 1.15% 1.01% 3.45% 0.58% 1.16% 0.26% 3.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.51 37.61 33.29 28.84 34.48 33.12 36.74 -4.09%
EPS 2.70 2.40 8.10 1.30 2.70 0.60 7.30 -48.56%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
NAPS 2.35 2.37 2.35 2.25 2.32 2.29 2.00 11.38%
Adjusted Per Share Value based on latest NOSH - 167,461
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.32 34.72 30.98 27.30 31.49 27.45 33.18 -1.74%
EPS 2.53 2.22 7.54 1.23 2.47 0.50 6.54 -47.00%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 3.39 -
NAPS 2.201 2.188 2.1869 2.1297 2.119 1.8984 1.8064 14.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.17 1.35 1.49 1.56 1.50 1.56 -
P/RPS 3.30 3.11 4.06 5.17 4.52 4.53 4.25 -15.55%
P/EPS 42.22 48.75 16.67 114.62 57.78 250.00 21.53 56.86%
EY 2.37 2.05 6.00 0.87 1.73 0.40 4.64 -36.18%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.40 -
P/NAPS 0.49 0.49 0.57 0.66 0.67 0.66 0.78 -26.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 -
Price 0.98 1.19 1.23 1.26 1.57 1.48 1.57 -
P/RPS 2.84 3.16 3.69 4.37 4.55 4.47 4.27 -23.86%
P/EPS 36.30 49.58 15.19 96.92 58.15 246.67 21.67 41.18%
EY 2.76 2.02 6.59 1.03 1.72 0.41 4.61 -29.03%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.39 -
P/NAPS 0.42 0.50 0.52 0.56 0.68 0.65 0.79 -34.44%

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