[CRESBLD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.04%
YoY- 342.34%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 266,291 246,949 233,459 217,648 194,074 143,021 92,385 101.88%
PBT 25,293 24,669 28,371 27,094 26,220 18,794 12,266 61.65%
Tax -9,029 -8,389 -9,483 -9,470 -11,022 -8,456 -6,275 27.31%
NP 16,264 16,280 18,888 17,624 15,198 10,338 5,991 94.01%
-
NP to SH 16,238 16,254 18,825 17,561 17,210 12,350 8,054 59.25%
-
Tax Rate 35.70% 34.01% 33.42% 34.95% 42.04% 44.99% 51.16% -
Total Cost 250,027 230,669 214,571 200,024 178,876 132,683 86,394 102.42%
-
Net Worth 75,379 69,304 69,728 63,575 52,560 33,088 30,601 81.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,545 2,068 2,068 2,068 2,068 - - -
Div Payout % 27.99% 12.72% 10.99% 11.78% 12.02% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,379 69,304 69,728 63,575 52,560 33,088 30,601 81.89%
NOSH 113,642 112,745 113,787 113,710 103,404 93,391 94,976 12.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.11% 6.59% 8.09% 8.10% 7.83% 7.23% 6.48% -
ROE 21.54% 23.45% 27.00% 27.62% 32.74% 37.32% 26.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 234.32 219.03 205.17 191.41 187.68 153.14 97.27 79.22%
EPS 14.29 14.42 16.54 15.44 16.64 13.22 8.48 41.38%
DPS 4.00 1.83 1.82 1.82 2.00 0.00 0.00 -
NAPS 0.6633 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 61.47%
Adjusted Per Share Value based on latest NOSH - 113,710
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 150.51 139.58 131.96 123.02 109.69 80.84 52.22 101.87%
EPS 9.18 9.19 10.64 9.93 9.73 6.98 4.55 59.32%
DPS 2.57 1.17 1.17 1.17 1.17 0.00 0.00 -
NAPS 0.4261 0.3917 0.3941 0.3593 0.2971 0.187 0.173 81.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.80 1.04 1.19 1.07 0.98 0.84 -
P/RPS 0.28 0.37 0.51 0.62 0.57 0.64 0.86 -52.51%
P/EPS 4.62 5.55 6.29 7.71 6.43 7.41 9.91 -39.73%
EY 21.65 18.02 15.91 12.98 15.55 13.49 10.10 65.86%
DY 6.06 2.29 1.75 1.53 1.87 0.00 0.00 -
P/NAPS 1.00 1.30 1.70 2.13 2.11 2.77 2.61 -47.09%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 -
Price 1.11 0.78 0.90 0.96 1.15 1.08 0.85 -
P/RPS 0.47 0.36 0.44 0.50 0.61 0.71 0.87 -33.54%
P/EPS 7.77 5.41 5.44 6.22 6.91 8.17 10.02 -15.52%
EY 12.87 18.48 18.38 16.09 14.47 12.24 9.98 18.38%
DY 3.60 2.35 2.02 1.89 1.74 0.00 0.00 -
P/NAPS 1.67 1.27 1.47 1.72 2.26 3.05 2.64 -26.20%

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