[CRESBLD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.08%
YoY- 65.0%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 270,275 304,309 329,806 353,931 365,766 367,349 376,534 -19.75%
PBT 18,607 28,576 40,374 46,950 52,810 43,317 39,487 -39.30%
Tax -6,264 -6,507 -8,455 -10,407 -12,617 -12,033 -12,978 -38.33%
NP 12,343 22,069 31,919 36,543 40,193 31,284 26,509 -39.78%
-
NP to SH 12,343 22,069 31,919 36,543 40,193 31,284 26,509 -39.78%
-
Tax Rate 33.66% 22.77% 20.94% 22.17% 23.89% 27.78% 32.87% -
Total Cost 257,932 282,240 297,887 317,388 325,573 336,065 350,025 -18.34%
-
Net Worth 127,047 223,852 221,918 220,612 247,756 204,123 197,086 -25.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,811 8,671 8,671 8,671 8,671 6,260 6,260 -28.06%
Div Payout % 30.88% 39.29% 27.17% 23.73% 21.57% 20.01% 23.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 127,047 223,852 221,918 220,612 247,756 204,123 197,086 -25.27%
NOSH 127,047 126,470 122,607 123,939 123,878 123,711 123,953 1.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.57% 7.25% 9.68% 10.32% 10.99% 8.52% 7.04% -
ROE 9.72% 9.86% 14.38% 16.56% 16.22% 15.33% 13.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 212.74 240.62 268.99 285.57 295.26 296.94 303.77 -21.05%
EPS 9.72 17.45 26.03 29.48 32.45 25.29 21.39 -40.75%
DPS 3.00 6.86 7.00 7.00 7.00 5.00 5.00 -28.75%
NAPS 1.00 1.77 1.81 1.78 2.00 1.65 1.59 -26.49%
Adjusted Per Share Value based on latest NOSH - 123,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 152.77 172.00 186.41 200.05 206.74 207.63 212.83 -19.75%
EPS 6.98 12.47 18.04 20.65 22.72 17.68 14.98 -39.75%
DPS 2.15 4.90 4.90 4.90 4.90 3.54 3.54 -28.17%
NAPS 0.7181 1.2653 1.2543 1.2469 1.4004 1.1538 1.114 -25.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.45 0.74 0.79 0.98 0.85 0.85 -
P/RPS 0.16 0.19 0.28 0.28 0.33 0.29 0.28 -31.02%
P/EPS 3.40 2.58 2.84 2.68 3.02 3.36 3.97 -9.77%
EY 29.44 38.78 35.18 37.32 33.11 29.75 25.16 10.98%
DY 9.09 15.24 9.46 8.86 7.14 5.88 5.88 33.52%
P/NAPS 0.33 0.25 0.41 0.44 0.49 0.52 0.53 -26.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 -
Price 0.42 0.40 0.62 0.80 0.88 0.89 0.83 -
P/RPS 0.20 0.17 0.23 0.28 0.30 0.30 0.27 -18.05%
P/EPS 4.32 2.29 2.38 2.71 2.71 3.52 3.88 7.38%
EY 23.13 43.62 41.99 36.86 36.87 28.41 25.77 -6.92%
DY 7.14 17.14 11.29 8.75 7.95 5.62 6.02 11.98%
P/NAPS 0.42 0.23 0.34 0.45 0.44 0.54 0.52 -13.21%

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