[CRESBLD] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 171.44%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 94,044 111,205 54,119 58,898 74,224 61,889 63,443 29.91%
PBT 4,896 11,316 6,590 8,658 4,412 2,938 5,464 -7.03%
Tax -1,409 -4,091 -2,895 -3,031 -2,339 -1,319 -2,541 -32.43%
NP 3,487 7,225 3,695 5,627 2,073 1,619 2,923 12.44%
-
NP to SH 3,487 7,225 3,695 5,627 2,073 1,619 2,923 12.44%
-
Tax Rate 28.78% 36.15% 43.93% 35.01% 53.01% 44.89% 46.50% -
Total Cost 90,557 103,980 50,424 53,271 72,151 60,270 60,520 30.72%
-
Net Worth 125,212 178,133 169,969 159,431 115,045 84,005 83,710 30.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,260 - - - 2,300 2,280 2,248 97.56%
Div Payout % 179.54% - - - 110.99% 140.85% 76.92% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 125,212 178,133 169,969 159,431 115,045 84,005 83,710 30.69%
NOSH 125,212 124,568 123,166 117,229 115,045 114,014 112,423 7.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.71% 6.50% 6.83% 9.55% 2.79% 2.62% 4.61% -
ROE 2.78% 4.06% 2.17% 3.53% 1.80% 1.93% 3.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.11 89.27 43.94 50.24 64.52 54.28 56.43 20.93%
EPS 2.80 5.80 3.00 4.80 1.80 1.42 2.60 5.05%
DPS 5.00 0.00 0.00 0.00 2.00 2.00 2.00 83.89%
NAPS 1.00 1.43 1.38 1.36 1.00 0.7368 0.7446 21.66%
Adjusted Per Share Value based on latest NOSH - 117,229
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 53.16 62.86 30.59 33.29 41.95 34.98 35.86 29.91%
EPS 1.97 4.08 2.09 3.18 1.17 0.92 1.65 12.50%
DPS 3.54 0.00 0.00 0.00 1.30 1.29 1.27 97.69%
NAPS 0.7077 1.0069 0.9607 0.9011 0.6503 0.4748 0.4731 30.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.78 0.73 0.79 0.75 0.62 0.73 0.92 -
P/RPS 1.04 0.82 1.80 1.49 0.96 1.34 1.63 -25.82%
P/EPS 28.01 12.59 26.33 15.62 34.41 51.41 35.38 -14.38%
EY 3.57 7.95 3.80 6.40 2.91 1.95 2.83 16.69%
DY 6.41 0.00 0.00 0.00 3.23 2.74 2.17 105.46%
P/NAPS 0.78 0.51 0.57 0.55 0.62 0.99 1.24 -26.52%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 -
Price 0.88 0.79 0.75 0.81 0.70 0.61 0.85 -
P/RPS 1.17 0.88 1.71 1.61 1.08 1.12 1.51 -15.60%
P/EPS 31.60 13.62 25.00 16.87 38.85 42.96 32.69 -2.22%
EY 3.16 7.34 4.00 5.93 2.57 2.33 3.06 2.16%
DY 5.68 0.00 0.00 0.00 2.86 3.28 2.35 79.81%
P/NAPS 0.88 0.55 0.54 0.60 0.70 0.83 1.14 -15.81%

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