[CRESBLD] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -12.65%
YoY- 20.41%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 262,445 270,275 304,309 329,806 353,931 365,766 367,349 -20.06%
PBT 16,962 18,607 28,576 40,374 46,950 52,810 43,317 -46.44%
Tax -5,411 -6,264 -6,507 -8,455 -10,407 -12,617 -12,033 -41.27%
NP 11,551 12,343 22,069 31,919 36,543 40,193 31,284 -48.50%
-
NP to SH 11,551 12,343 22,069 31,919 36,543 40,193 31,284 -48.50%
-
Tax Rate 31.90% 33.66% 22.77% 20.94% 22.17% 23.89% 27.78% -
Total Cost 250,894 257,932 282,240 297,887 317,388 325,573 336,065 -17.68%
-
Net Worth 222,309 127,047 223,852 221,918 220,612 247,756 204,123 5.84%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,811 3,811 8,671 8,671 8,671 8,671 6,260 -28.14%
Div Payout % 33.00% 30.88% 39.29% 27.17% 23.73% 21.57% 20.01% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 222,309 127,047 223,852 221,918 220,612 247,756 204,123 5.84%
NOSH 122,148 127,047 126,470 122,607 123,939 123,878 123,711 -0.84%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.40% 4.57% 7.25% 9.68% 10.32% 10.99% 8.52% -
ROE 5.20% 9.72% 9.86% 14.38% 16.56% 16.22% 15.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 214.86 212.74 240.62 268.99 285.57 295.26 296.94 -19.38%
EPS 9.46 9.72 17.45 26.03 29.48 32.45 25.29 -48.05%
DPS 3.12 3.00 6.86 7.00 7.00 7.00 5.00 -26.95%
NAPS 1.82 1.00 1.77 1.81 1.78 2.00 1.65 6.74%
Adjusted Per Share Value based on latest NOSH - 122,607
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 148.34 152.77 172.00 186.41 200.05 206.74 207.63 -20.06%
EPS 6.53 6.98 12.47 18.04 20.65 22.72 17.68 -48.49%
DPS 2.15 2.15 4.90 4.90 4.90 4.90 3.54 -28.26%
NAPS 1.2565 0.7181 1.2653 1.2543 1.2469 1.4004 1.1538 5.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.33 0.45 0.74 0.79 0.98 0.85 -
P/RPS 0.18 0.16 0.19 0.28 0.28 0.33 0.29 -27.21%
P/EPS 4.02 3.40 2.58 2.84 2.68 3.02 3.36 12.68%
EY 24.89 29.44 38.78 35.18 37.32 33.11 29.75 -11.20%
DY 8.21 9.09 15.24 9.46 8.86 7.14 5.88 24.89%
P/NAPS 0.21 0.33 0.25 0.41 0.44 0.49 0.52 -45.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 -
Price 0.45 0.42 0.40 0.62 0.80 0.88 0.89 -
P/RPS 0.21 0.20 0.17 0.23 0.28 0.30 0.30 -21.14%
P/EPS 4.76 4.32 2.29 2.38 2.71 2.71 3.52 22.26%
EY 21.01 23.13 43.62 41.99 36.86 36.87 28.41 -18.20%
DY 6.93 7.14 17.14 11.29 8.75 7.95 5.62 14.97%
P/NAPS 0.25 0.42 0.23 0.34 0.45 0.44 0.54 -40.12%

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