[CRESBLD] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.73%
YoY- -10.72%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 249,130 258,454 253,006 249,177 251,414 263,444 266,291 -4.35%
PBT 22,598 21,472 20,194 23,832 23,720 26,305 25,293 -7.25%
Tax -9,584 -9,230 -8,454 -9,321 -9,089 -9,249 -9,029 4.06%
NP 13,014 12,242 11,740 14,511 14,631 17,056 16,264 -13.84%
-
NP to SH 13,014 12,242 11,740 14,511 14,617 17,042 16,238 -13.75%
-
Tax Rate 42.41% 42.99% 41.86% 39.11% 38.32% 35.16% 35.70% -
Total Cost 236,116 246,212 241,266 234,666 236,783 246,388 250,027 -3.75%
-
Net Worth 123,166 159,431 115,045 84,005 83,710 81,123 75,379 38.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,300 4,549 4,549 6,794 6,794 4,545 4,545 -36.57%
Div Payout % 17.68% 37.16% 38.75% 46.82% 46.48% 26.67% 27.99% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,166 159,431 115,045 84,005 83,710 81,123 75,379 38.85%
NOSH 123,166 117,229 115,045 114,014 112,423 113,888 113,642 5.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.22% 4.74% 4.64% 5.82% 5.82% 6.47% 6.11% -
ROE 10.57% 7.68% 10.20% 17.27% 17.46% 21.01% 21.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 202.27 220.47 219.92 218.55 223.63 231.32 234.32 -9.36%
EPS 10.57 10.44 10.20 12.73 13.00 14.96 14.29 -18.25%
DPS 1.87 3.88 3.95 6.00 6.00 4.00 4.00 -39.84%
NAPS 1.00 1.36 1.00 0.7368 0.7446 0.7123 0.6633 31.57%
Adjusted Per Share Value based on latest NOSH - 114,014
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 140.81 146.08 143.00 140.84 142.10 148.90 150.51 -4.35%
EPS 7.36 6.92 6.64 8.20 8.26 9.63 9.18 -13.73%
DPS 1.30 2.57 2.57 3.84 3.84 2.57 2.57 -36.59%
NAPS 0.6962 0.9011 0.6503 0.4748 0.4731 0.4585 0.4261 38.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.75 0.62 0.73 0.92 1.15 0.66 -
P/RPS 0.39 0.34 0.28 0.33 0.41 0.50 0.28 24.79%
P/EPS 7.48 7.18 6.08 5.74 7.08 7.69 4.62 38.00%
EY 13.37 13.92 16.46 17.43 14.13 13.01 21.65 -27.54%
DY 2.36 5.17 6.38 8.22 6.52 3.48 6.06 -46.76%
P/NAPS 0.79 0.55 0.62 0.99 1.24 1.61 1.00 -14.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 -
Price 0.75 0.81 0.70 0.61 0.85 0.96 1.11 -
P/RPS 0.37 0.37 0.32 0.28 0.38 0.42 0.47 -14.77%
P/EPS 7.10 7.76 6.86 4.79 6.54 6.42 7.77 -5.85%
EY 14.09 12.89 14.58 20.86 15.30 15.59 12.87 6.24%
DY 2.49 4.79 5.65 9.84 7.06 4.17 3.60 -21.84%
P/NAPS 0.75 0.60 0.70 0.83 1.14 1.35 1.67 -41.44%

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