[CRESBLD] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -212.52%
YoY- -115.31%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 310,917 289,956 288,407 296,904 363,792 465,750 515,217 -28.56%
PBT -92,356 -86,121 -13,983 -14,942 7,171 22,242 48,190 -
Tax 13,442 11,295 -1,052 2,963 -488 -5,308 -12,529 -
NP -78,914 -74,826 -15,035 -11,979 6,683 16,934 35,661 -
-
NP to SH -81,241 -77,111 -13,442 -9,919 8,815 19,266 34,190 -
-
Tax Rate - - - - 6.81% 23.86% 26.00% -
Total Cost 389,831 364,782 303,442 308,883 357,109 448,816 479,556 -12.88%
-
Net Worth 403,646 408,509 476,594 476,594 492,762 498,399 493,045 -12.47%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 5,776 5,776 5,776 5,776 7,645 -
Div Payout % - - 0.00% 0.00% 65.53% 29.98% 22.36% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 403,646 408,509 476,594 476,594 492,762 498,399 493,045 -12.47%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -25.38% -25.81% -5.21% -4.03% 1.84% 3.64% 6.92% -
ROE -20.13% -18.88% -2.82% -2.08% 1.79% 3.87% 6.93% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 191.80 178.87 177.91 183.15 223.70 282.22 308.27 -27.09%
EPS -50.12 -47.57 -8.29 -6.12 5.42 11.67 20.46 -
DPS 0.00 0.00 3.50 3.56 3.55 3.50 4.50 -
NAPS 2.49 2.52 2.94 2.94 3.03 3.02 2.95 -10.67%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 175.74 163.89 163.01 167.82 205.62 263.25 291.21 -28.56%
EPS -45.92 -43.58 -7.60 -5.61 4.98 10.89 19.32 -
DPS 0.00 0.00 3.26 3.26 3.26 3.26 4.32 -
NAPS 2.2815 2.309 2.6938 2.6938 2.7852 2.8171 2.7868 -12.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.66 0.75 0.745 0.75 0.64 0.915 0.965 -
P/RPS 0.34 0.42 0.42 0.41 0.29 0.32 0.31 6.34%
P/EPS -1.32 -1.58 -8.98 -12.26 11.81 7.84 4.72 -
EY -75.93 -63.42 -11.13 -8.16 8.47 12.76 21.20 -
DY 0.00 0.00 4.70 4.75 5.55 3.83 4.66 -
P/NAPS 0.27 0.30 0.25 0.26 0.21 0.30 0.33 -12.51%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 25/11/20 26/08/20 24/06/20 27/02/20 20/11/19 -
Price 0.625 0.66 0.71 0.735 0.74 0.87 0.945 -
P/RPS 0.33 0.37 0.40 0.40 0.33 0.31 0.31 4.25%
P/EPS -1.25 -1.39 -8.56 -12.01 13.65 7.45 4.62 -
EY -80.19 -72.07 -11.68 -8.32 7.32 13.42 21.65 -
DY 0.00 0.00 4.93 4.85 4.80 4.02 4.76 -
P/NAPS 0.25 0.26 0.24 0.25 0.24 0.29 0.32 -15.16%

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