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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	270,275	304,309	329,806	353,931	365,766	367,349	376,534	-19.75%
YoY %	-11.18%	-7.73%	-6.82%	-3.24%	-0.43%	-2.44%	-	-
Horiz. %	71.78%	80.82%	87.59%	94.00%	97.14%	97.56%	100.00%	-
PBT	18,607	28,576	40,374	46,950	52,810	43,317	39,487	-39.30%
YoY %	-34.89%	-29.22%	-14.01%	-11.10%	21.92%	9.70%	-	-
Horiz. %	47.12%	72.37%	102.25%	118.90%	133.74%	109.70%	100.00%	-
Tax	-6,264	-6,507	-8,455	-10,407	-12,617	-12,033	-12,978	-38.33%
YoY %	3.73%	23.04%	18.76%	17.52%	-4.85%	7.28%	-	-
Horiz. %	48.27%	50.14%	65.15%	80.19%	97.22%	92.72%	100.00%	-
NP	12,343	22,069	31,919	36,543	40,193	31,284	26,509	-39.78%
YoY %	-44.07%	-30.86%	-12.65%	-9.08%	28.48%	18.01%	-	-
Horiz. %	46.56%	83.25%	120.41%	137.85%	151.62%	118.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,343	22,069	31,919	36,543	40,193	31,284	26,509	-39.78%
YoY %	-44.07%	-30.86%	-12.65%	-9.08%	28.48%	18.01%	-	-
Horiz. %	46.56%	83.25%	120.41%	137.85%	151.62%	118.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.66%	22.77%	20.94%	22.17%	23.89%	27.78%	32.87%	-
YoY %	47.83%	8.74%	-5.55%	-7.20%	-14.00%	-15.49%	-	-
Horiz. %	102.40%	69.27%	63.71%	67.45%	72.68%	84.51%	100.00%	-
Total Cost	257,932	282,240	297,887	317,388	325,573	336,065	350,025	-18.34%
YoY %	-8.61%	-5.25%	-6.14%	-2.51%	-3.12%	-3.99%	-	-
Horiz. %	73.69%	80.63%	85.10%	90.68%	93.01%	96.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,047	223,852	221,918	220,612	247,756	204,123	197,086	-25.27%
YoY %	-43.25%	0.87%	0.59%	-10.96%	21.38%	3.57%	-	-
Horiz. %	64.46%	113.58%	112.60%	111.94%	125.71%	103.57%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	3,811	8,671	8,671	8,671	8,671	6,260	6,260	-28.06%
YoY %	-56.05%	0.00%	0.00%	0.00%	38.51%	0.00%	-	-
Horiz. %	60.88%	138.51%	138.51%	138.51%	138.51%	100.00%	100.00%	-
Div Payout %	30.88%	39.29%	27.17%	23.73%	21.57%	20.01%	23.62%	-
YoY %	-21.40%	44.61%	14.50%	10.01%	7.80%	-15.28%	-	-
Horiz. %	130.74%	166.34%	115.03%	100.47%	91.32%	84.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	127,047	223,852	221,918	220,612	247,756	204,123	197,086	-25.27%
YoY %	-43.25%	0.87%	0.59%	-10.96%	21.38%	3.57%	-	-
Horiz. %	64.46%	113.58%	112.60%	111.94%	125.71%	103.57%	100.00%	-
NOSH	127,047	126,470	122,607	123,939	123,878	123,711	123,953	1.64%
YoY %	0.46%	3.15%	-1.07%	0.05%	0.13%	-0.20%	-	-
Horiz. %	102.50%	102.03%	98.91%	99.99%	99.94%	99.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	4.57%	7.25%	9.68%	10.32%	10.99%	8.52%	7.04%	-
YoY %	-36.97%	-25.10%	-6.20%	-6.10%	28.99%	21.02%	-	-
Horiz. %	64.91%	102.98%	137.50%	146.59%	156.11%	121.02%	100.00%	-
ROE	9.72%	9.86%	14.38%	16.56%	16.22%	15.33%	13.45%	-
YoY %	-1.42%	-31.43%	-13.16%	2.10%	5.81%	13.98%	-	-
Horiz. %	72.27%	73.31%	106.91%	123.12%	120.59%	113.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	212.74	240.62	268.99	285.57	295.26	296.94	303.77	-21.05%
YoY %	-11.59%	-10.55%	-5.81%	-3.28%	-0.57%	-2.25%	-	-
Horiz. %	70.03%	79.21%	88.55%	94.01%	97.20%	97.75%	100.00%	-
EPS	9.72	17.45	26.03	29.48	32.45	25.29	21.39	-40.75%
YoY %	-44.30%	-32.96%	-11.70%	-9.15%	28.31%	18.23%	-	-
Horiz. %	45.44%	81.58%	121.69%	137.82%	151.71%	118.23%	100.00%	-
DPS	3.00	6.86	7.00	7.00	7.00	5.00	5.00	-28.75%
YoY %	-56.27%	-2.00%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	60.00%	137.20%	140.00%	140.00%	140.00%	100.00%	100.00%	-
NAPS	1.00	1.77	1.81	1.78	2.00	1.65	1.59	-26.49%
YoY %	-43.50%	-2.21%	1.69%	-11.00%	21.21%	3.77%	-	-
Horiz. %	62.89%	111.32%	113.84%	111.95%	125.79%	103.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 123,939
RPS	152.77	172.00	186.41	200.05	206.74	207.63	212.83	-19.75%
YoY %	-11.18%	-7.73%	-6.82%	-3.24%	-0.43%	-2.44%	-	-
Horiz. %	71.78%	80.82%	87.59%	94.00%	97.14%	97.56%	100.00%	-
EPS	6.98	12.47	18.04	20.65	22.72	17.68	14.98	-39.75%
YoY %	-44.03%	-30.88%	-12.64%	-9.11%	28.51%	18.02%	-	-
Horiz. %	46.60%	83.24%	120.43%	137.85%	151.67%	118.02%	100.00%	-
DPS	2.15	4.90	4.90	4.90	4.90	3.54	3.54	-28.17%
YoY %	-56.12%	0.00%	0.00%	0.00%	38.42%	0.00%	-	-
Horiz. %	60.73%	138.42%	138.42%	138.42%	138.42%	100.00%	100.00%	-
NAPS	0.7181	1.2653	1.2543	1.2469	1.4004	1.1538	1.114	-25.27%
YoY %	-43.25%	0.88%	0.59%	-10.96%	21.37%	3.57%	-	-
Horiz. %	64.46%	113.58%	112.59%	111.93%	125.71%	103.57%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.79%	-32.14%	0.00%	-15.15%	13.79%	3.57%	-	-
Horiz. %	57.14%	67.86%	100.00%	100.00%	117.86%	103.57%	100.00%	-
P/EPS	3.40	2.58	2.84	2.68	3.02	3.36	3.97	-9.77%
YoY %	31.78%	-9.15%	5.97%	-11.26%	-10.12%	-15.37%	-	-
Horiz. %	85.64%	64.99%	71.54%	67.51%	76.07%	84.63%	100.00%	-
EY	29.44	38.78	35.18	37.32	33.11	29.75	25.16	10.98%
YoY %	-24.08%	10.23%	-5.73%	12.72%	11.29%	18.24%	-	-
Horiz. %	117.01%	154.13%	139.83%	148.33%	131.60%	118.24%	100.00%	-
DY	9.09	15.24	9.46	8.86	7.14	5.88	5.88	33.52%
YoY %	-40.35%	61.10%	6.77%	24.09%	21.43%	0.00%	-	-
Horiz. %	154.59%	259.18%	160.88%	150.68%	121.43%	100.00%	100.00%	-
P/NAPS	0.33	0.25	0.41	0.44	0.49	0.52	0.53	-26.97%
YoY %	32.00%	-39.02%	-6.82%	-10.20%	-5.77%	-1.89%	-	-
Horiz. %	62.26%	47.17%	77.36%	83.02%	92.45%	98.11%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.65%	-26.09%	-17.86%	-6.67%	0.00%	11.11%	-	-
Horiz. %	74.07%	62.96%	85.19%	103.70%	111.11%	111.11%	100.00%	-
P/EPS	4.32	2.29	2.38	2.71	2.71	3.52	3.88	7.38%
YoY %	88.65%	-3.78%	-12.18%	0.00%	-23.01%	-9.28%	-	-
Horiz. %	111.34%	59.02%	61.34%	69.85%	69.85%	90.72%	100.00%	-
EY	23.13	43.62	41.99	36.86	36.87	28.41	25.77	-6.92%
YoY %	-46.97%	3.88%	13.92%	-0.03%	29.78%	10.24%	-	-
Horiz. %	89.76%	169.27%	162.94%	143.03%	143.07%	110.24%	100.00%	-
DY	7.14	17.14	11.29	8.75	7.95	5.62	6.02	11.98%
YoY %	-58.34%	51.82%	29.03%	10.06%	41.46%	-6.64%	-	-
Horiz. %	118.60%	284.72%	187.54%	145.35%	132.06%	93.36%	100.00%	-
P/NAPS	0.42	0.23	0.34	0.45	0.44	0.54	0.52	-13.21%
YoY %	82.61%	-32.35%	-24.44%	2.27%	-18.52%	3.85%	-	-
Horiz. %	80.77%	44.23%	65.38%	86.54%	84.62%	103.85%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

942

GENTING

GENTING BHD

807

JCY

JCY INTERNATIONAL BERHAD

675

DNEX

DAGANG NEXCHANGE BERHAD

367

NOTION

NOTION VTEC BHD

302

HEXCAP

HEXTAR CAPITAL BERHAD

264

TSH

TSH RESOURCES BHD

264

GENM

GENTING MALAYSIA BERHAD

257

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

85,538,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXF

0.105

-0.02

52,710,400

TECHBASE

0.26

+0.055

42,653,700

GDB

0.375

+0.045

41,982,500

JCY

0.81

-0.035

27,875,800

HSI-HUZ

0.225

+0.005

25,583,100

TECHBASE-WB

0.055

0.00

23,669,200

More active Stocks

PJBUMI

0.965

+0.25

108,000

1.94

+0.21

2,804,300

ALLIANZ

22.14

+0.12

600

HEIM

23.28

+0.10

5,500

NESTLE

124.10

+0.10

100

CVIEW

1.54

+0.09

200

SURIA

2.03

+0.07

600

EG-WD

0.36

+0.065

11,791,100

MFCB

4.76

+0.06

30,600

DKSH

5.35

+0.06

2,000

More gainer Stocks

MPI

38.58

-0.64

52,700

DLADY

35.90

-0.42

2,200

F&N

31.70

-0.30

1,300

KLK

20.38

-0.28

12,900

UTDPLT

23.80

-0.28

11,800

AJI

15.20

-0.22

7,000

PETDAG

17.30

-0.20

17,500

PIE

6.55

-0.16

38,900

HSI-CVY

0.10

-0.13

200,000

DXN-CN

0.025

-0.125

40,000

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