[CRESBLD] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 437.12%
YoY- 332.68%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 127,099 186,192 121,966 64,592 137,801 129,350 100,743 16.70%
PBT 3,450 7,944 6,224 19,732 4,018 5,478 4,934 -21.16%
Tax -792 -1,895 -2,800 -2,448 -819 -1,973 -1,719 -40.26%
NP 2,658 6,049 3,424 17,284 3,199 3,505 3,215 -11.88%
-
NP to SH 3,646 6,584 3,429 17,290 3,219 3,509 3,216 8.70%
-
Tax Rate 22.96% 23.85% 44.99% 12.41% 20.38% 36.02% 34.84% -
Total Cost 124,441 180,143 118,542 47,308 134,602 125,845 97,528 17.58%
-
Net Worth 270,306 264,602 258,399 258,728 241,007 240,617 237,489 8.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,286 - - - 4,969 - - -
Div Payout % 172.41% - - - 154.37% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 270,306 264,602 258,399 258,728 241,007 240,617 237,489 8.98%
NOSH 125,724 124,226 122,464 124,388 124,230 125,321 123,692 1.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.09% 3.25% 2.81% 26.76% 2.32% 2.71% 3.19% -
ROE 1.35% 2.49% 1.33% 6.68% 1.34% 1.46% 1.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 101.09 149.88 99.59 51.93 110.92 103.21 81.45 15.44%
EPS 2.90 5.30 2.80 13.90 2.60 2.80 2.60 7.53%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.15 2.13 2.11 2.08 1.94 1.92 1.92 7.81%
Adjusted Per Share Value based on latest NOSH - 124,388
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.84 105.24 68.94 36.51 77.89 73.11 56.94 16.71%
EPS 2.06 3.72 1.94 9.77 1.82 1.98 1.82 8.58%
DPS 3.55 0.00 0.00 0.00 2.81 0.00 0.00 -
NAPS 1.5278 1.4956 1.4605 1.4624 1.3622 1.36 1.3423 8.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.50 0.68 0.60 0.55 0.53 0.54 0.71 -
P/RPS 0.49 0.45 0.60 1.06 0.48 0.52 0.87 -31.72%
P/EPS 17.24 12.83 21.43 3.96 20.45 19.29 27.31 -26.34%
EY 5.80 7.79 4.67 25.27 4.89 5.19 3.66 35.81%
DY 10.00 0.00 0.00 0.00 7.55 0.00 0.00 -
P/NAPS 0.23 0.32 0.28 0.26 0.27 0.28 0.37 -27.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 -
Price 0.60 0.47 0.52 0.58 0.55 0.55 0.53 -
P/RPS 0.59 0.31 0.52 1.12 0.50 0.53 0.65 -6.23%
P/EPS 20.69 8.87 18.57 4.17 21.23 19.64 20.38 1.00%
EY 4.83 11.28 5.38 23.97 4.71 5.09 4.91 -1.08%
DY 8.33 0.00 0.00 0.00 7.27 0.00 0.00 -
P/NAPS 0.28 0.22 0.25 0.28 0.28 0.29 0.28 0.00%

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