[CRESBLD] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	318,266	298,446	249,130	258,454	253,006	249,177	251,414	16.97%
YoY %	6.64%	19.80%	-3.61%	2.15%	1.54%	-0.89%	-	-
Horiz. %	126.59%	118.71%	99.09%	102.80%	100.63%	99.11%	100.00%	-
PBT	31,460	30,976	22,598	21,472	20,194	23,832	23,720	20.65%
YoY %	1.56%	37.07%	5.24%	6.33%	-15.27%	0.47%	-	-
Horiz. %	132.63%	130.59%	95.27%	90.52%	85.13%	100.47%	100.00%	-
Tax	-11,426	-12,356	-9,584	-9,230	-8,454	-9,321	-9,089	16.43%
YoY %	7.53%	-28.92%	-3.84%	-9.18%	9.30%	-2.55%	-	-
Horiz. %	125.71%	135.94%	105.45%	101.55%	93.01%	102.55%	100.00%	-
NP	20,034	18,620	13,014	12,242	11,740	14,511	14,631	23.23%
YoY %	7.59%	43.08%	6.31%	4.28%	-19.10%	-0.82%	-	-
Horiz. %	136.93%	127.26%	88.95%	83.67%	80.24%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,034	18,620	13,014	12,242	11,740	14,511	14,617	23.31%
YoY %	7.59%	43.08%	6.31%	4.28%	-19.10%	-0.73%	-	-
Horiz. %	137.06%	127.39%	89.03%	83.75%	80.32%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.32%	39.89%	42.41%	42.99%	41.86%	39.11%	38.32%	-
YoY %	-8.95%	-5.94%	-1.35%	2.70%	7.03%	2.06%	-	-
Horiz. %	94.78%	104.10%	110.67%	112.19%	109.24%	102.06%	100.00%	-
Total Cost	298,232	279,826	236,116	246,212	241,266	234,666	236,783	16.57%
YoY %	6.58%	18.51%	-4.10%	2.05%	2.81%	-0.89%	-	-
Horiz. %	125.95%	118.18%	99.72%	103.98%	101.89%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,212	178,133	123,166	159,431	115,045	84,005	83,710	30.69%
YoY %	-29.71%	44.63%	-22.75%	38.58%	36.95%	0.35%	-	-
Horiz. %	149.58%	212.80%	147.13%	190.46%	137.43%	100.35%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	6,260	2,300	2,300	4,549	4,549	6,794	6,794	-5.29%
YoY %	172.17%	0.00%	-49.44%	0.00%	-33.04%	0.00%	-	-
Horiz. %	92.14%	33.85%	33.85%	66.96%	66.96%	100.00%	100.00%	-
Div Payout %	31.25%	12.36%	17.68%	37.16%	38.75%	46.82%	46.48%	-
YoY %	152.83%	-30.09%	-52.42%	-4.10%	-17.24%	0.73%	-	-
Horiz. %	67.23%	26.59%	38.04%	79.95%	83.37%	100.73%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	125,212	178,133	123,166	159,431	115,045	84,005	83,710	30.69%
YoY %	-29.71%	44.63%	-22.75%	38.58%	36.95%	0.35%	-	-
Horiz. %	149.58%	212.80%	147.13%	190.46%	137.43%	100.35%	100.00%	-
NOSH	125,212	124,568	123,166	117,229	115,045	114,014	112,423	7.42%
YoY %	0.52%	1.14%	5.06%	1.90%	0.90%	1.42%	-	-
Horiz. %	111.38%	110.80%	109.56%	104.27%	102.33%	101.42%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	6.29%	6.24%	5.22%	4.74%	4.64%	5.82%	5.82%	-
YoY %	0.80%	19.54%	10.13%	2.16%	-20.27%	0.00%	-	-
Horiz. %	108.08%	107.22%	89.69%	81.44%	79.73%	100.00%	100.00%	-
ROE	16.00%	10.45%	10.57%	7.68%	10.20%	17.27%	17.46%	-
YoY %	53.11%	-1.14%	37.63%	-24.71%	-40.94%	-1.09%	-	-
Horiz. %	91.64%	59.85%	60.54%	43.99%	58.42%	98.91%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	254.18	239.58	202.27	220.47	219.92	218.55	223.63	8.88%
YoY %	6.09%	18.45%	-8.26%	0.25%	0.63%	-2.27%	-	-
Horiz. %	113.66%	107.13%	90.45%	98.59%	98.34%	97.73%	100.00%	-
EPS	16.00	14.95	10.57	10.44	10.20	12.73	13.00	14.80%
YoY %	7.02%	41.44%	1.25%	2.35%	-19.87%	-2.08%	-	-
Horiz. %	123.08%	115.00%	81.31%	80.31%	78.46%	97.92%	100.00%	-
DPS	5.00	1.85	1.87	3.88	3.95	6.00	6.00	-11.41%
YoY %	170.27%	-1.07%	-51.80%	-1.77%	-34.17%	0.00%	-	-
Horiz. %	83.33%	30.83%	31.17%	64.67%	65.83%	100.00%	100.00%	-
NAPS	1.00	1.43	1.00	1.36	1.00	0.7368	0.7446	21.66%
YoY %	-30.07%	43.00%	-26.47%	36.00%	35.72%	-1.05%	-	-
Horiz. %	134.30%	192.05%	134.30%	182.65%	134.30%	98.95%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 117,229
RPS	179.89	168.69	140.81	146.08	143.00	140.84	142.10	16.97%
YoY %	6.64%	19.80%	-3.61%	2.15%	1.53%	-0.89%	-	-
Horiz. %	126.59%	118.71%	99.09%	102.80%	100.63%	99.11%	100.00%	-
EPS	11.32	10.52	7.36	6.92	6.64	8.20	8.26	23.30%
YoY %	7.60%	42.93%	6.36%	4.22%	-19.02%	-0.73%	-	-
Horiz. %	137.05%	127.36%	89.10%	83.78%	80.39%	99.27%	100.00%	-
DPS	3.54	1.30	1.30	2.57	2.57	3.84	3.84	-5.26%
YoY %	172.31%	0.00%	-49.42%	0.00%	-33.07%	0.00%	-	-
Horiz. %	92.19%	33.85%	33.85%	66.93%	66.93%	100.00%	100.00%	-
NAPS	0.7077	1.0069	0.6962	0.9011	0.6503	0.4748	0.4731	30.70%
YoY %	-29.71%	44.63%	-22.74%	38.57%	36.96%	0.36%	-	-
Horiz. %	149.59%	212.83%	147.16%	190.47%	137.46%	100.36%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	0.78	0.73	0.79	0.75	0.62	0.73	0.92	-
P/RPS	0.31	0.30	0.39	0.34	0.28	0.33	0.41	-16.96%
YoY %	3.33%	-23.08%	14.71%	21.43%	-15.15%	-19.51%	-	-
Horiz. %	75.61%	73.17%	95.12%	82.93%	68.29%	80.49%	100.00%	-
P/EPS	4.87	4.88	7.48	7.18	6.08	5.74	7.08	-22.02%
YoY %	-0.20%	-34.76%	4.18%	18.09%	5.92%	-18.93%	-	-
Horiz. %	68.79%	68.93%	105.65%	101.41%	85.88%	81.07%	100.00%	-
EY	20.51	20.48	13.37	13.92	16.46	17.43	14.13	28.11%
YoY %	0.15%	53.18%	-3.95%	-15.43%	-5.57%	23.35%	-	-
Horiz. %	145.15%	144.94%	94.62%	98.51%	116.49%	123.35%	100.00%	-
DY	6.41	2.53	2.36	5.17	6.38	8.22	6.52	-1.12%
YoY %	153.36%	7.20%	-54.35%	-18.97%	-22.38%	26.07%	-	-
Horiz. %	98.31%	38.80%	36.20%	79.29%	97.85%	126.07%	100.00%	-
P/NAPS	0.78	0.51	0.79	0.55	0.62	0.99	1.24	-26.52%
YoY %	52.94%	-35.44%	43.64%	-11.29%	-37.37%	-20.16%	-	-
Horiz. %	62.90%	41.13%	63.71%	44.35%	50.00%	79.84%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/02/07	20/11/06	21/08/06	23/05/06	27/02/06	24/11/05	24/08/05	-
Price	0.88	0.79	0.75	0.81	0.70	0.61	0.85	-
P/RPS	0.35	0.33	0.37	0.37	0.32	0.28	0.38	-5.32%
YoY %	6.06%	-10.81%	0.00%	15.62%	14.29%	-26.32%	-	-
Horiz. %	92.11%	86.84%	97.37%	97.37%	84.21%	73.68%	100.00%	-
P/EPS	5.50	5.29	7.10	7.76	6.86	4.79	6.54	-10.87%
YoY %	3.97%	-25.49%	-8.51%	13.12%	43.22%	-26.76%	-	-
Horiz. %	84.10%	80.89%	108.56%	118.65%	104.89%	73.24%	100.00%	-
EY	18.18	18.92	14.09	12.89	14.58	20.86	15.30	12.14%
YoY %	-3.91%	34.28%	9.31%	-11.59%	-30.11%	36.34%	-	-
Horiz. %	118.82%	123.66%	92.09%	84.25%	95.29%	136.34%	100.00%	-
DY	5.68	2.34	2.49	4.79	5.65	9.84	7.06	-13.46%
YoY %	142.74%	-6.02%	-48.02%	-15.22%	-42.58%	39.38%	-	-
Horiz. %	80.45%	33.14%	35.27%	67.85%	80.03%	139.38%	100.00%	-
P/NAPS	0.88	0.55	0.75	0.60	0.70	0.83	1.14	-15.81%
YoY %	60.00%	-26.67%	25.00%	-14.29%	-15.66%	-27.19%	-	-
Horiz. %	77.19%	48.25%	65.79%	52.63%	61.40%	72.81%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:50:00

EMA 5

10 Mins

BUY

2024-06-24 16:50:00

OBV

10 Mins

BUY

2024-06-24 16:50:00

MACD/RSI

10 Mins

BUY

2024-06-24 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-24 16:50:00

EMA 5

5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

987

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

959

GENTING

GENTING BHD

903

DNEX

DAGANG NEXCHANGE BERHAD

576

NOTION

NOTION VTEC BHD

514

PBBANK

PUBLIC BANK BHD

480

MAYBANK

MALAYAN BANKING BHD

466

HEXCAP

HEXTAR CAPITAL BERHAD

461

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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