[CRESBLD] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.34%
YoY- -65.18%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 110,682 95,028 102,061 74,174 54,193 51,769 70,301 35.37%
PBT 11,541 9,972 10,625 6,496 3,513 5,281 -9,543 -
Tax -3,887 -3,389 -8,087 -1,849 320 -1,311 -1,381 99.47%
NP 7,654 6,583 2,538 4,647 3,833 3,970 -10,924 -
-
NP to SH 7,205 6,173 3,309 3,909 3,449 2,545 -10,806 -
-
Tax Rate 33.68% 33.99% 76.11% 28.46% -9.11% 24.82% - -
Total Cost 103,028 88,445 99,523 69,527 50,360 47,799 81,225 17.19%
-
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,820 - - - 7,031 -
Div Payout % - - 206.13% - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.92% 6.93% 2.49% 6.26% 7.07% 7.67% -15.54% -
ROE 1.73% 1.51% 0.82% 0.98% 0.86% 0.64% -2.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 64.84 55.73 59.85 43.50 31.73 30.26 39.99 38.05%
EPS 4.20 3.60 1.90 2.30 2.00 1.50 -6.10 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.44 2.40 2.36 2.34 2.36 2.33 2.30 4.02%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.56 53.71 57.69 41.92 30.63 29.26 39.74 35.36%
EPS 4.07 3.49 1.87 2.21 1.95 1.44 -6.11 -
DPS 0.00 0.00 3.86 0.00 0.00 0.00 3.97 -
NAPS 2.3541 2.3132 2.2746 2.2553 2.2783 2.2532 2.2852 2.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.945 0.91 0.88 0.92 0.85 1.02 -
P/RPS 1.65 1.70 1.52 2.02 2.90 2.81 2.55 -25.20%
P/EPS 25.35 26.10 46.89 38.39 45.56 57.14 -16.59 -
EY 3.94 3.83 2.13 2.60 2.19 1.75 -6.03 -
DY 0.00 0.00 4.40 0.00 0.00 0.00 3.92 -
P/NAPS 0.44 0.39 0.39 0.38 0.39 0.36 0.44 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 -
Price 1.19 0.975 0.955 0.91 0.90 0.95 0.91 -
P/RPS 1.84 1.75 1.60 2.09 2.84 3.14 2.28 -13.33%
P/EPS 28.19 26.93 49.21 39.70 44.57 63.86 -14.80 -
EY 3.55 3.71 2.03 2.52 2.24 1.57 -6.76 -
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.40 -
P/NAPS 0.49 0.41 0.40 0.39 0.38 0.41 0.40 14.50%

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