[CRESBLD] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.17%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 428,501 387,376 360,370 329,564 281,768 270,066 262,445 38.61%
PBT 18,625 17,700 19,005 17,566 19,465 18,260 16,962 6.42%
Tax -7,516 -7,037 -7,319 -6,578 -6,200 -5,904 -5,411 24.46%
NP 11,109 10,663 11,686 10,988 13,265 12,356 11,551 -2.56%
-
NP to SH 11,114 10,664 11,686 10,988 13,265 12,356 11,551 -2.53%
-
Tax Rate 40.35% 39.76% 38.51% 37.45% 31.85% 32.33% 31.90% -
Total Cost 417,392 376,713 348,684 318,576 268,503 257,710 250,894 40.35%
-
Net Worth 240,617 237,489 236,013 134,999 227,589 230,597 222,309 5.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,049 4,049 4,049 4,049 3,811 3,811 3,811 4.11%
Div Payout % 36.44% 37.98% 34.66% 36.86% 28.73% 30.85% 33.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 240,617 237,489 236,013 134,999 227,589 230,597 222,309 5.41%
NOSH 125,321 123,692 124,874 134,999 122,360 124,647 122,148 1.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.59% 2.75% 3.24% 3.33% 4.71% 4.58% 4.40% -
ROE 4.62% 4.49% 4.95% 8.14% 5.83% 5.36% 5.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 341.92 313.18 288.58 244.12 230.28 216.66 214.86 36.26%
EPS 8.87 8.62 9.36 8.14 10.84 9.91 9.46 -4.19%
DPS 3.23 3.27 3.24 3.00 3.11 3.06 3.12 2.33%
NAPS 1.92 1.92 1.89 1.00 1.86 1.85 1.82 3.62%
Adjusted Per Share Value based on latest NOSH - 134,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 242.20 218.95 203.69 186.28 159.26 152.65 148.34 38.61%
EPS 6.28 6.03 6.61 6.21 7.50 6.98 6.53 -2.56%
DPS 2.29 2.29 2.29 2.29 2.15 2.15 2.15 4.29%
NAPS 1.36 1.3423 1.334 0.763 1.2864 1.3034 1.2565 5.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.54 0.71 0.58 0.60 0.56 0.56 0.38 -
P/RPS 0.16 0.23 0.20 0.25 0.24 0.26 0.18 -7.54%
P/EPS 6.09 8.24 6.20 7.37 5.17 5.65 4.02 31.87%
EY 16.42 12.14 16.13 13.57 19.36 17.70 24.89 -24.19%
DY 5.98 4.61 5.59 5.00 5.56 5.46 8.21 -19.03%
P/NAPS 0.28 0.37 0.31 0.60 0.30 0.30 0.21 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.55 0.53 0.56 0.61 0.59 0.57 0.45 -
P/RPS 0.16 0.17 0.19 0.25 0.26 0.26 0.21 -16.56%
P/EPS 6.20 6.15 5.98 7.49 5.44 5.75 4.76 19.24%
EY 16.12 16.27 16.71 13.34 18.37 17.39 21.01 -16.17%
DY 5.88 6.18 5.79 4.92 5.28 5.36 6.93 -10.36%
P/NAPS 0.29 0.28 0.30 0.61 0.32 0.31 0.25 10.39%

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