[CRESBLD] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.75%
YoY- -13.69%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 432,486 460,079 428,501 387,376 360,370 329,564 281,768 33.09%
PBT 34,162 20,122 18,625 17,700 19,005 17,566 19,465 45.54%
Tax -6,959 -6,207 -7,516 -7,037 -7,319 -6,578 -6,200 8.01%
NP 27,203 13,915 11,109 10,663 11,686 10,988 13,265 61.48%
-
NP to SH 27,234 13,940 11,114 10,664 11,686 10,988 13,265 61.60%
-
Tax Rate 20.37% 30.85% 40.35% 39.76% 38.51% 37.45% 31.85% -
Total Cost 405,283 446,164 417,392 376,713 348,684 318,576 268,503 31.61%
-
Net Worth 258,728 241,007 240,617 237,489 236,013 134,999 227,589 8.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,969 4,969 4,049 4,049 4,049 4,049 3,811 19.36%
Div Payout % 18.25% 35.65% 36.44% 37.98% 34.66% 36.86% 28.73% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 258,728 241,007 240,617 237,489 236,013 134,999 227,589 8.93%
NOSH 124,388 124,230 125,321 123,692 124,874 134,999 122,360 1.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.29% 3.02% 2.59% 2.75% 3.24% 3.33% 4.71% -
ROE 10.53% 5.78% 4.62% 4.49% 4.95% 8.14% 5.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 347.69 370.34 341.92 313.18 288.58 244.12 230.28 31.64%
EPS 21.89 11.22 8.87 8.62 9.36 8.14 10.84 59.83%
DPS 4.00 4.00 3.23 3.27 3.24 3.00 3.11 18.28%
NAPS 2.08 1.94 1.92 1.92 1.89 1.00 1.86 7.74%
Adjusted Per Share Value based on latest NOSH - 123,692
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 244.45 260.05 242.20 218.95 203.69 186.28 159.26 33.09%
EPS 15.39 7.88 6.28 6.03 6.61 6.21 7.50 61.55%
DPS 2.81 2.81 2.29 2.29 2.29 2.29 2.15 19.55%
NAPS 1.4624 1.3622 1.36 1.3423 1.334 0.763 1.2864 8.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.55 0.53 0.54 0.71 0.58 0.60 0.56 -
P/RPS 0.16 0.14 0.16 0.23 0.20 0.25 0.24 -23.70%
P/EPS 2.51 4.72 6.09 8.24 6.20 7.37 5.17 -38.25%
EY 39.81 21.17 16.42 12.14 16.13 13.57 19.36 61.77%
DY 7.27 7.55 5.98 4.61 5.59 5.00 5.56 19.59%
P/NAPS 0.26 0.27 0.28 0.37 0.31 0.60 0.30 -9.10%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 -
Price 0.58 0.55 0.55 0.53 0.56 0.61 0.59 -
P/RPS 0.17 0.15 0.16 0.17 0.19 0.25 0.26 -24.68%
P/EPS 2.65 4.90 6.20 6.15 5.98 7.49 5.44 -38.11%
EY 37.75 20.40 16.12 16.27 16.71 13.34 18.37 61.70%
DY 6.90 7.27 5.88 6.18 5.79 4.92 5.28 19.54%
P/NAPS 0.28 0.28 0.29 0.28 0.30 0.61 0.32 -8.52%

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