[CRESBLD] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.8%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 74,224 61,889 63,443 53,450 70,395 64,126 75,473 -1.10%
PBT 4,412 2,938 5,464 7,380 8,050 2,826 8,049 -32.94%
Tax -2,339 -1,319 -2,541 -2,255 -3,206 -1,087 -2,701 -9.12%
NP 2,073 1,619 2,923 5,125 4,844 1,739 5,348 -46.74%
-
NP to SH 2,073 1,619 2,923 5,125 4,844 1,725 5,348 -46.74%
-
Tax Rate 53.01% 44.89% 46.50% 30.56% 39.83% 38.46% 33.56% -
Total Cost 72,151 60,270 60,520 48,325 65,551 62,387 70,125 1.91%
-
Net Worth 115,045 84,005 83,710 81,123 75,379 69,304 69,728 39.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,300 2,280 2,248 - 4,545 - - -
Div Payout % 110.99% 140.85% 76.92% - 93.84% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 115,045 84,005 83,710 81,123 75,379 69,304 69,728 39.50%
NOSH 115,045 114,014 112,423 113,888 113,642 112,745 113,787 0.73%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.79% 2.62% 4.61% 9.59% 6.88% 2.71% 7.09% -
ROE 1.80% 1.93% 3.49% 6.32% 6.43% 2.49% 7.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 64.52 54.28 56.43 46.93 61.94 56.88 66.33 -1.82%
EPS 1.80 1.42 2.60 4.50 4.20 1.53 4.70 -47.17%
DPS 2.00 2.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 0.7368 0.7446 0.7123 0.6633 0.6147 0.6128 38.48%
Adjusted Per Share Value based on latest NOSH - 113,888
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.95 34.98 35.86 30.21 39.79 36.25 42.66 -1.10%
EPS 1.17 0.92 1.65 2.90 2.74 0.98 3.02 -46.76%
DPS 1.30 1.29 1.27 0.00 2.57 0.00 0.00 -
NAPS 0.6503 0.4748 0.4731 0.4585 0.4261 0.3917 0.3941 39.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.62 0.73 0.92 1.15 0.66 0.80 1.04 -
P/RPS 0.96 1.34 1.63 2.45 1.07 1.41 1.57 -27.89%
P/EPS 34.41 51.41 35.38 25.56 15.48 52.29 22.13 34.10%
EY 2.91 1.95 2.83 3.91 6.46 1.91 4.52 -25.38%
DY 3.23 2.74 2.17 0.00 6.06 0.00 0.00 -
P/NAPS 0.62 0.99 1.24 1.61 1.00 1.30 1.70 -48.86%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 -
Price 0.70 0.61 0.85 0.96 1.11 0.78 0.90 -
P/RPS 1.08 1.12 1.51 2.05 1.79 1.37 1.36 -14.20%
P/EPS 38.85 42.96 32.69 21.33 26.04 50.98 19.15 60.04%
EY 2.57 2.33 3.06 4.69 3.84 1.96 5.22 -37.56%
DY 2.86 3.28 2.35 0.00 3.60 0.00 0.00 -
P/NAPS 0.70 0.83 1.14 1.35 1.67 1.27 1.47 -38.93%

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