[CRESBLD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.22%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 453,709 432,486 460,079 428,501 387,376 360,370 329,564 23.82%
PBT 35,452 34,162 20,122 18,625 17,700 19,005 17,566 59.90%
Tax -8,040 -6,959 -6,207 -7,516 -7,037 -7,319 -6,578 14.35%
NP 27,412 27,203 13,915 11,109 10,663 11,686 10,988 84.25%
-
NP to SH 27,447 27,234 13,940 11,114 10,664 11,686 10,988 84.40%
-
Tax Rate 22.68% 20.37% 30.85% 40.35% 39.76% 38.51% 37.45% -
Total Cost 426,297 405,283 446,164 417,392 376,713 348,684 318,576 21.49%
-
Net Worth 258,399 258,728 241,007 240,617 237,489 236,013 134,999 54.34%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,969 4,969 4,969 4,049 4,049 4,049 4,049 14.66%
Div Payout % 18.10% 18.25% 35.65% 36.44% 37.98% 34.66% 36.86% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 258,399 258,728 241,007 240,617 237,489 236,013 134,999 54.34%
NOSH 122,464 124,388 124,230 125,321 123,692 124,874 134,999 -6.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.04% 6.29% 3.02% 2.59% 2.75% 3.24% 3.33% -
ROE 10.62% 10.53% 5.78% 4.62% 4.49% 4.95% 8.14% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 370.48 347.69 370.34 341.92 313.18 288.58 244.12 32.16%
EPS 22.41 21.89 11.22 8.87 8.62 9.36 8.14 96.79%
DPS 4.06 4.00 4.00 3.23 3.27 3.24 3.00 22.41%
NAPS 2.11 2.08 1.94 1.92 1.92 1.89 1.00 64.73%
Adjusted Per Share Value based on latest NOSH - 125,321
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 256.45 244.45 260.05 242.20 218.95 203.69 186.28 23.82%
EPS 15.51 15.39 7.88 6.28 6.03 6.61 6.21 84.39%
DPS 2.81 2.81 2.81 2.29 2.29 2.29 2.29 14.65%
NAPS 1.4605 1.4624 1.3622 1.36 1.3423 1.334 0.763 54.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.55 0.53 0.54 0.71 0.58 0.60 -
P/RPS 0.16 0.16 0.14 0.16 0.23 0.20 0.25 -25.79%
P/EPS 2.68 2.51 4.72 6.09 8.24 6.20 7.37 -49.14%
EY 37.35 39.81 21.17 16.42 12.14 16.13 13.57 96.76%
DY 6.76 7.27 7.55 5.98 4.61 5.59 5.00 22.33%
P/NAPS 0.28 0.26 0.27 0.28 0.37 0.31 0.60 -39.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 -
Price 0.52 0.58 0.55 0.55 0.53 0.56 0.61 -
P/RPS 0.14 0.17 0.15 0.16 0.17 0.19 0.25 -32.13%
P/EPS 2.32 2.65 4.90 6.20 6.15 5.98 7.49 -54.31%
EY 43.10 37.75 20.40 16.12 16.27 16.71 13.34 119.01%
DY 7.80 6.90 7.27 5.88 6.18 5.79 4.92 36.07%
P/NAPS 0.25 0.28 0.28 0.29 0.28 0.30 0.61 -44.91%

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