[CRESBLD] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 36.45%
YoY- -71.23%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,541 145,723 128,810 117,385 127,099 186,192 121,966 8.82%
PBT 18,515 6,982 5,630 6,237 3,450 7,944 6,224 106.15%
Tax -1,542 -2,479 -1,709 -1,753 -792 -1,895 -2,800 -32.69%
NP 16,973 4,503 3,921 4,484 2,658 6,049 3,424 189.31%
-
NP to SH 16,758 3,931 4,572 4,975 3,646 6,584 3,429 186.60%
-
Tax Rate 8.33% 35.51% 30.36% 28.11% 22.96% 23.85% 44.99% -
Total Cost 121,568 141,220 124,889 112,901 124,441 180,143 118,542 1.68%
-
Net Worth 272,061 288,725 263,198 273,625 270,306 264,602 258,399 3.47%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,801 - - - 6,286 - - -
Div Payout % 40.59% - - - 172.41% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 272,061 288,725 263,198 273,625 270,306 264,602 258,399 3.47%
NOSH 136,030 135,551 123,567 124,375 125,724 124,226 122,464 7.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.25% 3.09% 3.04% 3.82% 2.09% 3.25% 2.81% -
ROE 6.16% 1.36% 1.74% 1.82% 1.35% 2.49% 1.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.85 107.50 104.24 94.38 101.09 149.88 99.59 1.50%
EPS 12.30 2.90 3.70 4.00 2.90 5.30 2.80 167.02%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.13 2.13 2.20 2.15 2.13 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 124,375
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.31 82.37 72.81 66.35 71.84 105.24 68.94 8.82%
EPS 9.47 2.22 2.58 2.81 2.06 3.72 1.94 186.38%
DPS 3.84 0.00 0.00 0.00 3.55 0.00 0.00 -
NAPS 1.5378 1.6319 1.4877 1.5466 1.5278 1.4956 1.4605 3.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.81 0.88 0.61 0.50 0.68 0.60 -
P/RPS 0.85 0.75 0.84 0.65 0.49 0.45 0.60 26.00%
P/EPS 7.06 27.93 23.78 15.25 17.24 12.83 21.43 -52.13%
EY 14.16 3.58 4.20 6.56 5.80 7.79 4.67 108.78%
DY 5.75 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.41 0.28 0.23 0.32 0.28 34.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 15/08/12 23/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.755 0.89 0.83 0.81 0.60 0.47 0.52 -
P/RPS 0.74 0.83 0.80 0.86 0.59 0.31 0.52 26.38%
P/EPS 6.13 30.69 22.43 20.25 20.69 8.87 18.57 -52.07%
EY 16.32 3.26 4.46 4.94 4.83 11.28 5.38 108.84%
DY 6.62 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.38 0.42 0.39 0.37 0.28 0.22 0.25 32.03%

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