[CRESBLD] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 121.97%
YoY- 37.55%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 92,461 102,020 90,241 81,044 94,044 111,205 54,119 42.77%
PBT 14,389 15,146 11,517 11,758 4,896 11,316 6,590 68.06%
Tax -1,993 -3,146 -3,460 -4,018 -1,409 -4,091 -2,895 -21.98%
NP 12,396 12,000 8,057 7,740 3,487 7,225 3,695 123.60%
-
NP to SH 12,396 12,000 8,057 7,740 3,487 7,225 3,695 123.60%
-
Tax Rate 13.85% 20.77% 30.04% 34.17% 28.78% 36.15% 43.93% -
Total Cost 80,065 90,020 82,184 73,304 90,557 103,980 50,424 35.98%
-
Net Worth 247,756 204,123 197,086 186,742 125,212 178,133 169,969 28.47%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,671 - - - 6,260 - - -
Div Payout % 69.95% - - - 179.54% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 247,756 204,123 197,086 186,742 125,212 178,133 169,969 28.47%
NOSH 123,878 123,711 123,953 122,857 125,212 124,568 123,166 0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.41% 11.76% 8.93% 9.55% 3.71% 6.50% 6.83% -
ROE 5.00% 5.88% 4.09% 4.14% 2.78% 4.06% 2.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.64 82.47 72.80 65.97 75.11 89.27 43.94 42.22%
EPS 10.00 9.70 6.50 6.30 2.80 5.80 3.00 122.65%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 1.65 1.59 1.52 1.00 1.43 1.38 27.97%
Adjusted Per Share Value based on latest NOSH - 122,857
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.26 57.66 51.01 45.81 53.16 62.86 30.59 42.76%
EPS 7.01 6.78 4.55 4.37 1.97 4.08 2.09 123.57%
DPS 4.90 0.00 0.00 0.00 3.54 0.00 0.00 -
NAPS 1.4004 1.1538 1.114 1.0555 0.7077 1.0069 0.9607 28.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.98 0.85 0.85 0.78 0.78 0.73 0.79 -
P/RPS 1.31 1.03 1.17 1.18 1.04 0.82 1.80 -19.04%
P/EPS 9.79 8.76 13.08 12.38 28.01 12.59 26.33 -48.19%
EY 10.21 11.41 7.65 8.08 3.57 7.95 3.80 92.92%
DY 7.14 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.49 0.52 0.53 0.51 0.78 0.51 0.57 -9.56%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 -
Price 0.88 0.89 0.83 0.82 0.88 0.79 0.75 -
P/RPS 1.18 1.08 1.14 1.24 1.17 0.88 1.71 -21.85%
P/EPS 8.79 9.18 12.77 13.02 31.60 13.62 25.00 -50.08%
EY 11.37 10.90 7.83 7.68 3.16 7.34 4.00 100.28%
DY 7.95 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.44 0.54 0.52 0.54 0.88 0.55 0.54 -12.72%

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