[CRESBLD] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.26%
YoY- 719.08%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 186,192 121,966 64,592 137,801 129,350 100,743 92,185 59.71%
PBT 7,944 6,224 19,732 4,018 5,478 4,934 5,692 24.86%
Tax -1,895 -2,800 -2,448 -819 -1,973 -1,719 -1,696 7.66%
NP 6,049 3,424 17,284 3,199 3,505 3,215 3,996 31.80%
-
NP to SH 6,584 3,429 17,290 3,219 3,509 3,216 3,996 39.45%
-
Tax Rate 23.85% 44.99% 12.41% 20.38% 36.02% 34.84% 29.80% -
Total Cost 180,143 118,542 47,308 134,602 125,845 97,528 88,189 60.92%
-
Net Worth 264,602 258,399 258,728 241,007 240,617 237,489 236,013 7.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,969 - - - -
Div Payout % - - - 154.37% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,602 258,399 258,728 241,007 240,617 237,489 236,013 7.91%
NOSH 124,226 122,464 124,388 124,230 125,321 123,692 124,874 -0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.25% 2.81% 26.76% 2.32% 2.71% 3.19% 4.33% -
ROE 2.49% 1.33% 6.68% 1.34% 1.46% 1.35% 1.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 149.88 99.59 51.93 110.92 103.21 81.45 73.82 60.27%
EPS 5.30 2.80 13.90 2.60 2.80 2.60 3.20 39.94%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.08 1.94 1.92 1.92 1.89 8.28%
Adjusted Per Share Value based on latest NOSH - 124,230
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 105.24 68.94 36.51 77.89 73.11 56.94 52.10 59.72%
EPS 3.72 1.94 9.77 1.82 1.98 1.82 2.26 39.36%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 1.4956 1.4605 1.4624 1.3622 1.36 1.3423 1.334 7.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.60 0.55 0.53 0.54 0.71 0.58 -
P/RPS 0.45 0.60 1.06 0.48 0.52 0.87 0.79 -31.26%
P/EPS 12.83 21.43 3.96 20.45 19.29 27.31 18.12 -20.54%
EY 7.79 4.67 25.27 4.89 5.19 3.66 5.52 25.78%
DY 0.00 0.00 0.00 7.55 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.27 0.28 0.37 0.31 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 -
Price 0.47 0.52 0.58 0.55 0.55 0.53 0.56 -
P/RPS 0.31 0.52 1.12 0.50 0.53 0.65 0.76 -44.96%
P/EPS 8.87 18.57 4.17 21.23 19.64 20.38 17.50 -36.40%
EY 11.28 5.38 23.97 4.71 5.09 4.91 5.71 57.37%
DY 0.00 0.00 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.28 0.29 0.28 0.30 -18.66%

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