[CRESBLD] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	253,006	249,177	251,414	263,444	266,291	246,949	233,459	5.49%
YoY %	1.54%	-0.89%	-4.57%	-1.07%	7.83%	5.78%	-	-
Horiz. %	108.37%	106.73%	107.69%	112.84%	114.06%	105.78%	100.00%	-
PBT	20,194	23,832	23,720	26,305	25,293	24,669	28,371	-20.23%
YoY %	-15.27%	0.47%	-9.83%	4.00%	2.53%	-13.05%	-	-
Horiz. %	71.18%	84.00%	83.61%	92.72%	89.15%	86.95%	100.00%	-
Tax	-8,454	-9,321	-9,089	-9,249	-9,029	-8,389	-9,483	-7.35%
YoY %	9.30%	-2.55%	1.73%	-2.44%	-7.63%	11.54%	-	-
Horiz. %	89.15%	98.29%	95.85%	97.53%	95.21%	88.46%	100.00%	-
NP	11,740	14,511	14,631	17,056	16,264	16,280	18,888	-27.10%
YoY %	-19.10%	-0.82%	-14.22%	4.87%	-0.10%	-13.81%	-	-
Horiz. %	62.16%	76.83%	77.46%	90.30%	86.11%	86.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,740	14,511	14,617	17,042	16,238	16,254	18,825	-26.94%
YoY %	-19.10%	-0.73%	-14.23%	4.95%	-0.10%	-13.66%	-	-
Horiz. %	62.36%	77.08%	77.65%	90.53%	86.26%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.86%	39.11%	38.32%	35.16%	35.70%	34.01%	33.42%	-
YoY %	7.03%	2.06%	8.99%	-1.51%	4.97%	1.77%	-	-
Horiz. %	125.25%	117.03%	114.66%	105.21%	106.82%	101.77%	100.00%	-
Total Cost	241,266	234,666	236,783	246,388	250,027	230,669	214,571	8.10%
YoY %	2.81%	-0.89%	-3.90%	-1.46%	8.39%	7.50%	-	-
Horiz. %	112.44%	109.37%	110.35%	114.83%	116.52%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,045	84,005	83,710	81,123	75,379	69,304	69,728	39.50%
YoY %	36.95%	0.35%	3.19%	7.62%	8.77%	-0.61%	-	-
Horiz. %	164.99%	120.48%	120.05%	116.34%	108.10%	99.39%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	4,549	6,794	6,794	4,545	4,545	2,068	2,068	68.89%
YoY %	-33.04%	0.00%	49.48%	0.00%	119.78%	0.00%	-	-
Horiz. %	219.97%	328.53%	328.53%	219.78%	219.78%	100.00%	100.00%	-
Div Payout %	38.75%	46.82%	46.48%	26.67%	27.99%	12.72%	10.99%	-
YoY %	-17.24%	0.73%	74.28%	-4.72%	120.05%	15.74%	-	-
Horiz. %	352.59%	426.02%	422.93%	242.68%	254.69%	115.74%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	115,045	84,005	83,710	81,123	75,379	69,304	69,728	39.50%
YoY %	36.95%	0.35%	3.19%	7.62%	8.77%	-0.61%	-	-
Horiz. %	164.99%	120.48%	120.05%	116.34%	108.10%	99.39%	100.00%	-
NOSH	115,045	114,014	112,423	113,888	113,642	112,745	113,787	0.73%
YoY %	0.90%	1.42%	-1.29%	0.22%	0.80%	-0.92%	-	-
Horiz. %	101.11%	100.20%	98.80%	100.09%	99.87%	99.08%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	4.64%	5.82%	5.82%	6.47%	6.11%	6.59%	8.09%	-
YoY %	-20.27%	0.00%	-10.05%	5.89%	-7.28%	-18.54%	-	-
Horiz. %	57.35%	71.94%	71.94%	79.98%	75.53%	81.46%	100.00%	-
ROE	10.20%	17.27%	17.46%	21.01%	21.54%	23.45%	27.00%	-
YoY %	-40.94%	-1.09%	-16.90%	-2.46%	-8.14%	-13.15%	-	-
Horiz. %	37.78%	63.96%	64.67%	77.81%	79.78%	86.85%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	219.92	218.55	223.63	231.32	234.32	219.03	205.17	4.72%
YoY %	0.63%	-2.27%	-3.32%	-1.28%	6.98%	6.76%	-	-
Horiz. %	107.19%	106.52%	109.00%	112.75%	114.21%	106.76%	100.00%	-
EPS	10.20	12.73	13.00	14.96	14.29	14.42	16.54	-27.48%
YoY %	-19.87%	-2.08%	-13.10%	4.69%	-0.90%	-12.82%	-	-
Horiz. %	61.67%	76.96%	78.60%	90.45%	86.40%	87.18%	100.00%	-
DPS	3.95	6.00	6.00	4.00	4.00	1.83	1.82	67.39%
YoY %	-34.17%	0.00%	50.00%	0.00%	118.58%	0.55%	-	-
Horiz. %	217.03%	329.67%	329.67%	219.78%	219.78%	100.55%	100.00%	-
NAPS	1.00	0.7368	0.7446	0.7123	0.6633	0.6147	0.6128	38.48%
YoY %	35.72%	-1.05%	4.53%	7.39%	7.91%	0.31%	-	-
Horiz. %	163.19%	120.23%	121.51%	116.24%	108.24%	100.31%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 113,888
RPS	143.00	140.84	142.10	148.90	150.51	139.58	131.96	5.48%
YoY %	1.53%	-0.89%	-4.57%	-1.07%	7.83%	5.77%	-	-
Horiz. %	108.37%	106.73%	107.68%	112.84%	114.06%	105.77%	100.00%	-
EPS	6.64	8.20	8.26	9.63	9.18	9.19	10.64	-26.91%
YoY %	-19.02%	-0.73%	-14.23%	4.90%	-0.11%	-13.63%	-	-
Horiz. %	62.41%	77.07%	77.63%	90.51%	86.28%	86.37%	100.00%	-
DPS	2.57	3.84	3.84	2.57	2.57	1.17	1.17	68.73%
YoY %	-33.07%	0.00%	49.42%	0.00%	119.66%	0.00%	-	-
Horiz. %	219.66%	328.21%	328.21%	219.66%	219.66%	100.00%	100.00%	-
NAPS	0.6503	0.4748	0.4731	0.4585	0.4261	0.3917	0.3941	39.51%
YoY %	36.96%	0.36%	3.18%	7.60%	8.78%	-0.61%	-	-
Horiz. %	165.01%	120.48%	120.05%	116.34%	108.12%	99.39%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.62	0.73	0.92	1.15	0.66	0.80	1.04	-
P/RPS	0.28	0.33	0.41	0.50	0.28	0.37	0.51	-32.87%
YoY %	-15.15%	-19.51%	-18.00%	78.57%	-24.32%	-27.45%	-	-
Horiz. %	54.90%	64.71%	80.39%	98.04%	54.90%	72.55%	100.00%	-
P/EPS	6.08	5.74	7.08	7.69	4.62	5.55	6.29	-2.23%
YoY %	5.92%	-18.93%	-7.93%	66.45%	-16.76%	-11.76%	-	-
Horiz. %	96.66%	91.26%	112.56%	122.26%	73.45%	88.24%	100.00%	-
EY	16.46	17.43	14.13	13.01	21.65	18.02	15.91	2.28%
YoY %	-5.57%	23.35%	8.61%	-39.91%	20.14%	13.26%	-	-
Horiz. %	103.46%	109.55%	88.81%	81.77%	136.08%	113.26%	100.00%	-
DY	6.38	8.22	6.52	3.48	6.06	2.29	1.75	136.31%
YoY %	-22.38%	26.07%	87.36%	-42.57%	164.63%	30.86%	-	-
Horiz. %	364.57%	469.71%	372.57%	198.86%	346.29%	130.86%	100.00%	-
P/NAPS	0.62	0.99	1.24	1.61	1.00	1.30	1.70	-48.86%
YoY %	-37.37%	-20.16%	-22.98%	61.00%	-23.08%	-23.53%	-	-
Horiz. %	36.47%	58.24%	72.94%	94.71%	58.82%	76.47%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	24/11/05	24/08/05	17/05/05	28/02/05	24/11/04	11/08/04	-
Price	0.70	0.61	0.85	0.96	1.11	0.78	0.90	-
P/RPS	0.32	0.28	0.38	0.42	0.47	0.36	0.44	-19.08%
YoY %	14.29%	-26.32%	-9.52%	-10.64%	30.56%	-18.18%	-	-
Horiz. %	72.73%	63.64%	86.36%	95.45%	106.82%	81.82%	100.00%	-
P/EPS	6.86	4.79	6.54	6.42	7.77	5.41	5.44	16.67%
YoY %	43.22%	-26.76%	1.87%	-17.37%	43.62%	-0.55%	-	-
Horiz. %	126.10%	88.05%	120.22%	118.01%	142.83%	99.45%	100.00%	-
EY	14.58	20.86	15.30	15.59	12.87	18.48	18.38	-14.27%
YoY %	-30.11%	36.34%	-1.86%	21.13%	-30.36%	0.54%	-	-
Horiz. %	79.33%	113.49%	83.24%	84.82%	70.02%	100.54%	100.00%	-
DY	5.65	9.84	7.06	4.17	3.60	2.35	2.02	98.14%
YoY %	-42.58%	39.38%	69.30%	15.83%	53.19%	16.34%	-	-
Horiz. %	279.70%	487.13%	349.50%	206.44%	178.22%	116.34%	100.00%	-
P/NAPS	0.70	0.83	1.14	1.35	1.67	1.27	1.47	-38.93%
YoY %	-15.66%	-27.19%	-15.56%	-19.16%	31.50%	-13.61%	-	-
Horiz. %	47.62%	56.46%	77.55%	91.84%	113.61%	86.39%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:25:00

OBV

5 Mins

BUY

2024-06-28 16:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-28 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:20:00

OBV

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

736

MPI

MALAYSIAN PACIFIC INDUSTRIES

654

PTRANS

PERAK TRANSIT BERHAD

642

HLIND

HONG LEONG INDUSTRIES BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

551

MYEG

MY E.G. SERVICES BHD

511

GENTING

GENTING BHD

510

THETA

THETA EDGE BERHAD

480

NOTION

NOTION VTEC BHD

477

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More