[CRESBLD] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	258,454	253,006	249,177	251,414	263,444	266,291	246,949	3.08%
YoY %	2.15%	1.54%	-0.89%	-4.57%	-1.07%	7.83%	-	-
Horiz. %	104.66%	102.45%	100.90%	101.81%	106.68%	107.83%	100.00%	-
PBT	21,472	20,194	23,832	23,720	26,305	25,293	24,669	-8.84%
YoY %	6.33%	-15.27%	0.47%	-9.83%	4.00%	2.53%	-	-
Horiz. %	87.04%	81.86%	96.61%	96.15%	106.63%	102.53%	100.00%	-
Tax	-9,230	-8,454	-9,321	-9,089	-9,249	-9,029	-8,389	6.58%
YoY %	-9.18%	9.30%	-2.55%	1.73%	-2.44%	-7.63%	-	-
Horiz. %	110.03%	100.77%	111.11%	108.34%	110.25%	107.63%	100.00%	-
NP	12,242	11,740	14,511	14,631	17,056	16,264	16,280	-17.32%
YoY %	4.28%	-19.10%	-0.82%	-14.22%	4.87%	-0.10%	-	-
Horiz. %	75.20%	72.11%	89.13%	89.87%	104.77%	99.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,242	11,740	14,511	14,617	17,042	16,238	16,254	-17.23%
YoY %	4.28%	-19.10%	-0.73%	-14.23%	4.95%	-0.10%	-	-
Horiz. %	75.32%	72.23%	89.28%	89.93%	104.85%	99.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.99%	41.86%	39.11%	38.32%	35.16%	35.70%	34.01%	-
YoY %	2.70%	7.03%	2.06%	8.99%	-1.51%	4.97%	-	-
Horiz. %	126.40%	123.08%	115.00%	112.67%	103.38%	104.97%	100.00%	-
Total Cost	246,212	241,266	234,666	236,783	246,388	250,027	230,669	4.44%
YoY %	2.05%	2.81%	-0.89%	-3.90%	-1.46%	8.39%	-	-
Horiz. %	106.74%	104.59%	101.73%	102.65%	106.81%	108.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,431	115,045	84,005	83,710	81,123	75,379	69,304	74.35%
YoY %	38.58%	36.95%	0.35%	3.19%	7.62%	8.77%	-	-
Horiz. %	230.05%	166.00%	121.21%	120.79%	117.05%	108.77%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	4,549	4,549	6,794	6,794	4,545	4,545	2,068	69.22%
YoY %	0.00%	-33.04%	0.00%	49.48%	0.00%	119.78%	-	-
Horiz. %	219.97%	219.97%	328.53%	328.53%	219.78%	219.78%	100.00%	-
Div Payout %	37.16%	38.75%	46.82%	46.48%	26.67%	27.99%	12.72%	-
YoY %	-4.10%	-17.24%	0.73%	74.28%	-4.72%	120.05%	-	-
Horiz. %	292.14%	304.64%	368.08%	365.41%	209.67%	220.05%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	159,431	115,045	84,005	83,710	81,123	75,379	69,304	74.35%
YoY %	38.58%	36.95%	0.35%	3.19%	7.62%	8.77%	-	-
Horiz. %	230.05%	166.00%	121.21%	120.79%	117.05%	108.77%	100.00%	-
NOSH	117,229	115,045	114,014	112,423	113,888	113,642	112,745	2.63%
YoY %	1.90%	0.90%	1.42%	-1.29%	0.22%	0.80%	-	-
Horiz. %	103.98%	102.04%	101.13%	99.71%	101.01%	100.80%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	4.74%	4.64%	5.82%	5.82%	6.47%	6.11%	6.59%	-
YoY %	2.16%	-20.27%	0.00%	-10.05%	5.89%	-7.28%	-	-
Horiz. %	71.93%	70.41%	88.32%	88.32%	98.18%	92.72%	100.00%	-
ROE	7.68%	10.20%	17.27%	17.46%	21.01%	21.54%	23.45%	-
YoY %	-24.71%	-40.94%	-1.09%	-16.90%	-2.46%	-8.14%	-	-
Horiz. %	32.75%	43.50%	73.65%	74.46%	89.59%	91.86%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	220.47	219.92	218.55	223.63	231.32	234.32	219.03	0.43%
YoY %	0.25%	0.63%	-2.27%	-3.32%	-1.28%	6.98%	-	-
Horiz. %	100.66%	100.41%	99.78%	102.10%	105.61%	106.98%	100.00%	-
EPS	10.44	10.20	12.73	13.00	14.96	14.29	14.42	-19.38%
YoY %	2.35%	-19.87%	-2.08%	-13.10%	4.69%	-0.90%	-	-
Horiz. %	72.40%	70.74%	88.28%	90.15%	103.74%	99.10%	100.00%	-
DPS	3.88	3.95	6.00	6.00	4.00	4.00	1.83	65.11%
YoY %	-1.77%	-34.17%	0.00%	50.00%	0.00%	118.58%	-	-
Horiz. %	212.02%	215.85%	327.87%	327.87%	218.58%	218.58%	100.00%	-
NAPS	1.36	1.00	0.7368	0.7446	0.7123	0.6633	0.6147	69.87%
YoY %	36.00%	35.72%	-1.05%	4.53%	7.39%	7.91%	-	-
Horiz. %	221.25%	162.68%	119.86%	121.13%	115.88%	107.91%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 112,423
RPS	146.08	143.00	140.84	142.10	148.90	150.51	139.58	3.08%
YoY %	2.15%	1.53%	-0.89%	-4.57%	-1.07%	7.83%	-	-
Horiz. %	104.66%	102.45%	100.90%	101.81%	106.68%	107.83%	100.00%	-
EPS	6.92	6.64	8.20	8.26	9.63	9.18	9.19	-17.24%
YoY %	4.22%	-19.02%	-0.73%	-14.23%	4.90%	-0.11%	-	-
Horiz. %	75.30%	72.25%	89.23%	89.88%	104.79%	99.89%	100.00%	-
DPS	2.57	2.57	3.84	3.84	2.57	2.57	1.17	69.05%
YoY %	0.00%	-33.07%	0.00%	49.42%	0.00%	119.66%	-	-
Horiz. %	219.66%	219.66%	328.21%	328.21%	219.66%	219.66%	100.00%	-
NAPS	0.9011	0.6503	0.4748	0.4731	0.4585	0.4261	0.3917	74.35%
YoY %	38.57%	36.96%	0.36%	3.18%	7.60%	8.78%	-	-
Horiz. %	230.05%	166.02%	121.22%	120.78%	117.05%	108.78%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.75	0.62	0.73	0.92	1.15	0.66	0.80	-
P/RPS	0.34	0.28	0.33	0.41	0.50	0.28	0.37	-5.48%
YoY %	21.43%	-15.15%	-19.51%	-18.00%	78.57%	-24.32%	-	-
Horiz. %	91.89%	75.68%	89.19%	110.81%	135.14%	75.68%	100.00%	-
P/EPS	7.18	6.08	5.74	7.08	7.69	4.62	5.55	18.74%
YoY %	18.09%	5.92%	-18.93%	-7.93%	66.45%	-16.76%	-	-
Horiz. %	129.37%	109.55%	103.42%	127.57%	138.56%	83.24%	100.00%	-
EY	13.92	16.46	17.43	14.13	13.01	21.65	18.02	-15.82%
YoY %	-15.43%	-5.57%	23.35%	8.61%	-39.91%	20.14%	-	-
Horiz. %	77.25%	91.34%	96.73%	78.41%	72.20%	120.14%	100.00%	-
DY	5.17	6.38	8.22	6.52	3.48	6.06	2.29	72.18%
YoY %	-18.97%	-22.38%	26.07%	87.36%	-42.57%	164.63%	-	-
Horiz. %	225.76%	278.60%	358.95%	284.72%	151.97%	264.63%	100.00%	-
P/NAPS	0.55	0.62	0.99	1.24	1.61	1.00	1.30	-43.67%
YoY %	-11.29%	-37.37%	-20.16%	-22.98%	61.00%	-23.08%	-	-
Horiz. %	42.31%	47.69%	76.15%	95.38%	123.85%	76.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/05/06	27/02/06	24/11/05	24/08/05	17/05/05	28/02/05	24/11/04	-
Price	0.81	0.70	0.61	0.85	0.96	1.11	0.78	-
P/RPS	0.37	0.32	0.28	0.38	0.42	0.47	0.36	1.84%
YoY %	15.62%	14.29%	-26.32%	-9.52%	-10.64%	30.56%	-	-
Horiz. %	102.78%	88.89%	77.78%	105.56%	116.67%	130.56%	100.00%	-
P/EPS	7.76	6.86	4.79	6.54	6.42	7.77	5.41	27.21%
YoY %	13.12%	43.22%	-26.76%	1.87%	-17.37%	43.62%	-	-
Horiz. %	143.44%	126.80%	88.54%	120.89%	118.67%	143.62%	100.00%	-
EY	12.89	14.58	20.86	15.30	15.59	12.87	18.48	-21.36%
YoY %	-11.59%	-30.11%	36.34%	-1.86%	21.13%	-30.36%	-	-
Horiz. %	69.75%	78.90%	112.88%	82.79%	84.36%	69.64%	100.00%	-
DY	4.79	5.65	9.84	7.06	4.17	3.60	2.35	60.82%
YoY %	-15.22%	-42.58%	39.38%	69.30%	15.83%	53.19%	-	-
Horiz. %	203.83%	240.43%	418.72%	300.43%	177.45%	153.19%	100.00%	-
P/NAPS	0.60	0.70	0.83	1.14	1.35	1.67	1.27	-39.36%
YoY %	-14.29%	-15.66%	-27.19%	-15.56%	-19.16%	31.50%	-	-
Horiz. %	47.24%	55.12%	65.35%	89.76%	106.30%	131.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

942

GENTING

GENTING BHD

807

JCY

JCY INTERNATIONAL BERHAD

675

DNEX

DAGANG NEXCHANGE BERHAD

367

NOTION

NOTION VTEC BHD

302

HEXCAP

HEXTAR CAPITAL BERHAD

264

TSH

TSH RESOURCES BHD

264

GENM

GENTING MALAYSIA BERHAD

257

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

85,648,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXF

0.105

-0.02

65,143,300

E&O-LR

0.055

+0.01

56,261,700

HSI-HUZ

0.225

+0.005

48,414,700

TECHBASE

0.25

+0.045

46,962,600

GDB

0.365

+0.035

44,120,200

JCY

0.805

-0.04

28,180,700

TECHBASE-WB

0.05

-0.005

28,127,400

More active Stocks

PJBUMI

0.965

+0.25

108,000

1.91

+0.18

2,988,500

ALLIANZ

22.14

+0.12

600

HEIM

23.28

+0.10

5,600

NESTLE

124.10

+0.10

100

CVIEW

1.54

+0.09

200

SURIA

2.03

+0.07

600

MFCB

4.76

+0.06

33,000

KESM

7.23

+0.06

10,800

SCIPACK

2.08

+0.06

1,000

More gainer Stocks

MPI

38.62

-0.60

53,200

DLADY

35.98

-0.34

2,400

F&N

31.70

-0.30

1,400

KLK

20.42

-0.24

18,600

AJI

15.20

-0.22

7,000

PETDAG

17.30

-0.20

17,500

PIE

6.55

-0.16

39,600

UTDPLT

23.92

-0.16

16,900

BURSA

8.73

-0.13

110,000

HSI-CVY

0.105

-0.125

280,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More