[CRESBLD] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -11.09%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 70,395 64,126 75,473 56,297 51,053 50,636 59,662 11.60%
PBT 8,050 2,826 8,049 6,368 7,426 6,528 6,772 12.15%
Tax -3,206 -1,087 -2,701 -2,035 -2,566 -2,181 -2,688 12.40%
NP 4,844 1,739 5,348 4,333 4,860 4,347 4,084 11.99%
-
NP to SH 4,844 1,725 5,348 4,321 4,860 4,296 4,084 11.99%
-
Tax Rate 39.83% 38.46% 33.56% 31.96% 34.55% 33.41% 39.69% -
Total Cost 65,551 62,387 70,125 51,964 46,193 46,289 55,578 11.57%
-
Net Worth 75,379 69,304 69,728 63,575 52,560 33,088 30,601 81.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,545 - - - 2,068 - - -
Div Payout % 93.84% - - - 42.55% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,379 69,304 69,728 63,575 52,560 33,088 30,601 81.89%
NOSH 113,642 112,745 113,787 113,710 103,404 93,391 94,976 12.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.88% 2.71% 7.09% 7.70% 9.52% 8.58% 6.85% -
ROE 6.43% 2.49% 7.67% 6.80% 9.25% 12.98% 13.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.94 56.88 66.33 49.51 49.37 54.22 62.82 -0.93%
EPS 4.20 1.53 4.70 3.80 4.70 4.60 4.30 -1.54%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6633 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 61.47%
Adjusted Per Share Value based on latest NOSH - 113,710
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 39.79 36.25 42.66 31.82 28.86 28.62 33.72 11.61%
EPS 2.74 0.98 3.02 2.44 2.75 2.43 2.31 11.99%
DPS 2.57 0.00 0.00 0.00 1.17 0.00 0.00 -
NAPS 0.4261 0.3917 0.3941 0.3593 0.2971 0.187 0.173 81.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.80 1.04 1.19 1.07 0.98 0.84 -
P/RPS 1.07 1.41 1.57 2.40 2.17 1.81 1.34 -13.87%
P/EPS 15.48 52.29 22.13 31.32 22.77 21.30 19.53 -14.29%
EY 6.46 1.91 4.52 3.19 4.39 4.69 5.12 16.68%
DY 6.06 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.00 1.30 1.70 2.13 2.11 2.77 2.61 -47.09%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 -
Price 1.11 0.78 0.90 0.96 1.15 1.08 0.85 -
P/RPS 1.79 1.37 1.36 1.94 2.33 1.99 1.35 20.58%
P/EPS 26.04 50.98 19.15 25.26 24.47 23.48 19.77 20.05%
EY 3.84 1.96 5.22 3.96 4.09 4.26 5.06 -16.73%
DY 3.60 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.67 1.27 1.47 1.72 2.26 3.05 2.64 -26.20%

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