[CRESBLD] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.7%
YoY- 103.7%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 353,931 365,766 367,349 376,534 340,412 318,266 298,446 12.02%
PBT 46,950 52,810 43,317 39,487 34,560 31,460 30,976 31.91%
Tax -10,407 -12,617 -12,033 -12,978 -12,413 -11,426 -12,356 -10.80%
NP 36,543 40,193 31,284 26,509 22,147 20,034 18,620 56.68%
-
NP to SH 36,543 40,193 31,284 26,509 22,147 20,034 18,620 56.68%
-
Tax Rate 22.17% 23.89% 27.78% 32.87% 35.92% 36.32% 39.89% -
Total Cost 317,388 325,573 336,065 350,025 318,265 298,232 279,826 8.75%
-
Net Worth 220,612 247,756 204,123 197,086 186,742 125,212 178,133 15.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,671 8,671 6,260 6,260 6,260 6,260 2,300 142.03%
Div Payout % 23.73% 21.57% 20.01% 23.62% 28.27% 31.25% 12.36% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 220,612 247,756 204,123 197,086 186,742 125,212 178,133 15.30%
NOSH 123,939 123,878 123,711 123,953 122,857 125,212 124,568 -0.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.32% 10.99% 8.52% 7.04% 6.51% 6.29% 6.24% -
ROE 16.56% 16.22% 15.33% 13.45% 11.86% 16.00% 10.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 285.57 295.26 296.94 303.77 277.08 254.18 239.58 12.40%
EPS 29.48 32.45 25.29 21.39 18.03 16.00 14.95 57.18%
DPS 7.00 7.00 5.00 5.00 5.00 5.00 1.85 142.62%
NAPS 1.78 2.00 1.65 1.59 1.52 1.00 1.43 15.69%
Adjusted Per Share Value based on latest NOSH - 123,953
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.05 206.74 207.63 212.83 192.41 179.89 168.69 12.02%
EPS 20.65 22.72 17.68 14.98 12.52 11.32 10.52 56.70%
DPS 4.90 4.90 3.54 3.54 3.54 3.54 1.30 142.00%
NAPS 1.2469 1.4004 1.1538 1.114 1.0555 0.7077 1.0069 15.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.98 0.85 0.85 0.78 0.78 0.73 -
P/RPS 0.28 0.33 0.29 0.28 0.28 0.31 0.30 -4.49%
P/EPS 2.68 3.02 3.36 3.97 4.33 4.87 4.88 -32.91%
EY 37.32 33.11 29.75 25.16 23.11 20.51 20.48 49.13%
DY 8.86 7.14 5.88 5.88 6.41 6.41 2.53 130.43%
P/NAPS 0.44 0.49 0.52 0.53 0.51 0.78 0.51 -9.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 -
Price 0.80 0.88 0.89 0.83 0.82 0.88 0.79 -
P/RPS 0.28 0.30 0.30 0.27 0.30 0.35 0.33 -10.36%
P/EPS 2.71 2.71 3.52 3.88 4.55 5.50 5.29 -35.95%
EY 36.86 36.87 28.41 25.77 21.98 18.18 18.92 55.92%
DY 8.75 7.95 5.62 6.02 6.10 5.68 2.34 140.72%
P/NAPS 0.45 0.44 0.54 0.52 0.54 0.88 0.55 -12.51%

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