[CRESBLD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.42%
YoY- -68.39%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 329,564 281,768 270,066 262,445 270,275 304,309 329,806 -0.04%
PBT 17,566 19,465 18,260 16,962 18,607 28,576 40,374 -42.49%
Tax -6,578 -6,200 -5,904 -5,411 -6,264 -6,507 -8,455 -15.37%
NP 10,988 13,265 12,356 11,551 12,343 22,069 31,919 -50.78%
-
NP to SH 10,988 13,265 12,356 11,551 12,343 22,069 31,919 -50.78%
-
Tax Rate 37.45% 31.85% 32.33% 31.90% 33.66% 22.77% 20.94% -
Total Cost 318,576 268,503 257,710 250,894 257,932 282,240 297,887 4.56%
-
Net Worth 134,999 227,589 230,597 222,309 127,047 223,852 221,918 -28.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,049 3,811 3,811 3,811 3,811 8,671 8,671 -39.72%
Div Payout % 36.86% 28.73% 30.85% 33.00% 30.88% 39.29% 27.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 134,999 227,589 230,597 222,309 127,047 223,852 221,918 -28.14%
NOSH 134,999 122,360 124,647 122,148 127,047 126,470 122,607 6.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.33% 4.71% 4.58% 4.40% 4.57% 7.25% 9.68% -
ROE 8.14% 5.83% 5.36% 5.20% 9.72% 9.86% 14.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 244.12 230.28 216.66 214.86 212.74 240.62 268.99 -6.24%
EPS 8.14 10.84 9.91 9.46 9.72 17.45 26.03 -53.83%
DPS 3.00 3.11 3.06 3.12 3.00 6.86 7.00 -43.06%
NAPS 1.00 1.86 1.85 1.82 1.00 1.77 1.81 -32.59%
Adjusted Per Share Value based on latest NOSH - 122,148
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 186.28 159.26 152.65 148.34 152.77 172.00 186.41 -0.04%
EPS 6.21 7.50 6.98 6.53 6.98 12.47 18.04 -50.78%
DPS 2.29 2.15 2.15 2.15 2.15 4.90 4.90 -39.69%
NAPS 0.763 1.2864 1.3034 1.2565 0.7181 1.2653 1.2543 -28.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.56 0.56 0.38 0.33 0.45 0.74 -
P/RPS 0.25 0.24 0.26 0.18 0.16 0.19 0.28 -7.25%
P/EPS 7.37 5.17 5.65 4.02 3.40 2.58 2.84 88.51%
EY 13.57 19.36 17.70 24.89 29.44 38.78 35.18 -46.91%
DY 5.00 5.56 5.46 8.21 9.09 15.24 9.46 -34.55%
P/NAPS 0.60 0.30 0.30 0.21 0.33 0.25 0.41 28.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 -
Price 0.61 0.59 0.57 0.45 0.42 0.40 0.62 -
P/RPS 0.25 0.26 0.26 0.21 0.20 0.17 0.23 5.70%
P/EPS 7.49 5.44 5.75 4.76 4.32 2.29 2.38 114.30%
EY 13.34 18.37 17.39 21.01 23.13 43.62 41.99 -53.34%
DY 4.92 5.28 5.36 6.93 7.14 17.14 11.29 -42.43%
P/NAPS 0.61 0.32 0.31 0.25 0.42 0.23 0.34 47.49%

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