[CRESBLD] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.36%
YoY- -39.89%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 387,376 360,370 329,564 281,768 270,066 262,445 270,275 27.20%
PBT 17,700 19,005 17,566 19,465 18,260 16,962 18,607 -3.28%
Tax -7,037 -7,319 -6,578 -6,200 -5,904 -5,411 -6,264 8.08%
NP 10,663 11,686 10,988 13,265 12,356 11,551 12,343 -9.31%
-
NP to SH 10,664 11,686 10,988 13,265 12,356 11,551 12,343 -9.31%
-
Tax Rate 39.76% 38.51% 37.45% 31.85% 32.33% 31.90% 33.66% -
Total Cost 376,713 348,684 318,576 268,503 257,710 250,894 257,932 28.81%
-
Net Worth 237,489 236,013 134,999 227,589 230,597 222,309 127,047 51.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,049 4,049 4,049 3,811 3,811 3,811 3,811 4.13%
Div Payout % 37.98% 34.66% 36.86% 28.73% 30.85% 33.00% 30.88% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 237,489 236,013 134,999 227,589 230,597 222,309 127,047 51.92%
NOSH 123,692 124,874 134,999 122,360 124,647 122,148 127,047 -1.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.75% 3.24% 3.33% 4.71% 4.58% 4.40% 4.57% -
ROE 4.49% 4.95% 8.14% 5.83% 5.36% 5.20% 9.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 313.18 288.58 244.12 230.28 216.66 214.86 212.74 29.50%
EPS 8.62 9.36 8.14 10.84 9.91 9.46 9.72 -7.71%
DPS 3.27 3.24 3.00 3.11 3.06 3.12 3.00 5.93%
NAPS 1.92 1.89 1.00 1.86 1.85 1.82 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 122,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.95 203.69 186.28 159.26 152.65 148.34 152.77 27.20%
EPS 6.03 6.61 6.21 7.50 6.98 6.53 6.98 -9.31%
DPS 2.29 2.29 2.29 2.15 2.15 2.15 2.15 4.30%
NAPS 1.3423 1.334 0.763 1.2864 1.3034 1.2565 0.7181 51.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.71 0.58 0.60 0.56 0.56 0.38 0.33 -
P/RPS 0.23 0.20 0.25 0.24 0.26 0.18 0.16 27.45%
P/EPS 8.24 6.20 7.37 5.17 5.65 4.02 3.40 80.71%
EY 12.14 16.13 13.57 19.36 17.70 24.89 29.44 -44.68%
DY 4.61 5.59 5.00 5.56 5.46 8.21 9.09 -36.48%
P/NAPS 0.37 0.31 0.60 0.30 0.30 0.21 0.33 7.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.53 0.56 0.61 0.59 0.57 0.45 0.42 -
P/RPS 0.17 0.19 0.25 0.26 0.26 0.21 0.20 -10.29%
P/EPS 6.15 5.98 7.49 5.44 5.75 4.76 4.32 26.63%
EY 16.27 16.71 13.34 18.37 17.39 21.01 23.13 -20.95%
DY 6.18 5.79 4.92 5.28 5.36 6.93 7.14 -9.20%
P/NAPS 0.28 0.30 0.61 0.32 0.31 0.25 0.42 -23.74%

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