[CRESBLD] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.25%
YoY- 76.49%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 151,260 124,296 156,033 137,236 110,682 95,028 102,061 30.08%
PBT 17,932 12,469 14,956 8,991 11,541 9,972 10,625 41.88%
Tax -5,342 -4,224 -7,618 -1,439 -3,887 -3,389 -8,087 -24.20%
NP 12,590 8,245 7,338 7,552 7,654 6,583 2,538 191.71%
-
NP to SH 12,127 7,637 7,595 6,899 7,205 6,173 3,309 138.27%
-
Tax Rate 29.79% 33.88% 50.94% 16.00% 33.68% 33.99% 76.11% -
Total Cost 138,670 116,051 148,695 129,684 103,028 88,445 99,523 24.82%
-
Net Worth 443,799 431,850 425,023 416,488 416,488 409,248 402,427 6.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 6,827 - - - 6,820 -
Div Payout % - - 89.90% - - - 206.13% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 443,799 431,850 425,023 416,488 416,488 409,248 402,427 6.76%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.32% 6.63% 4.70% 5.50% 6.92% 6.93% 2.49% -
ROE 2.73% 1.77% 1.79% 1.66% 1.73% 1.51% 0.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.62 72.82 91.41 80.40 64.84 55.73 59.85 30.00%
EPS 7.10 4.50 4.40 4.00 4.20 3.60 1.90 141.38%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.60 2.53 2.49 2.44 2.44 2.40 2.36 6.68%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 85.50 70.25 88.19 77.57 62.56 53.71 57.69 30.08%
EPS 6.85 4.32 4.29 3.90 4.07 3.49 1.87 138.19%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 3.86 -
NAPS 2.5085 2.4409 2.4023 2.3541 2.3541 2.3132 2.2746 6.76%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.945 0.92 0.905 1.05 1.07 0.945 0.91 -
P/RPS 1.07 1.26 0.99 1.31 1.65 1.70 1.52 -20.91%
P/EPS 13.30 20.56 20.34 25.98 25.35 26.10 46.89 -56.92%
EY 7.52 4.86 4.92 3.85 3.94 3.83 2.13 132.39%
DY 0.00 0.00 4.42 0.00 0.00 0.00 4.40 -
P/NAPS 0.36 0.36 0.36 0.43 0.44 0.39 0.39 -5.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 -
Price 0.87 0.905 0.99 1.05 1.19 0.975 0.955 -
P/RPS 0.98 1.24 1.08 1.31 1.84 1.75 1.60 -27.94%
P/EPS 12.25 20.23 22.25 25.98 28.19 26.93 49.21 -60.52%
EY 8.17 4.94 4.49 3.85 3.55 3.71 2.03 153.66%
DY 0.00 0.00 4.04 0.00 0.00 0.00 4.19 -
P/NAPS 0.33 0.36 0.40 0.43 0.49 0.41 0.40 -12.06%

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