[CRESBLD] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.35%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 460,079 428,501 387,376 360,370 329,564 281,768 270,066 42.50%
PBT 20,122 18,625 17,700 19,005 17,566 19,465 18,260 6.66%
Tax -6,207 -7,516 -7,037 -7,319 -6,578 -6,200 -5,904 3.38%
NP 13,915 11,109 10,663 11,686 10,988 13,265 12,356 8.22%
-
NP to SH 13,940 11,114 10,664 11,686 10,988 13,265 12,356 8.34%
-
Tax Rate 30.85% 40.35% 39.76% 38.51% 37.45% 31.85% 32.33% -
Total Cost 446,164 417,392 376,713 348,684 318,576 268,503 257,710 44.03%
-
Net Worth 241,007 240,617 237,489 236,013 134,999 227,589 230,597 2.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,969 4,049 4,049 4,049 4,049 3,811 3,811 19.29%
Div Payout % 35.65% 36.44% 37.98% 34.66% 36.86% 28.73% 30.85% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 241,007 240,617 237,489 236,013 134,999 227,589 230,597 2.97%
NOSH 124,230 125,321 123,692 124,874 134,999 122,360 124,647 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.02% 2.59% 2.75% 3.24% 3.33% 4.71% 4.58% -
ROE 5.78% 4.62% 4.49% 4.95% 8.14% 5.83% 5.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 370.34 341.92 313.18 288.58 244.12 230.28 216.66 42.82%
EPS 11.22 8.87 8.62 9.36 8.14 10.84 9.91 8.60%
DPS 4.00 3.23 3.27 3.24 3.00 3.11 3.06 19.49%
NAPS 1.94 1.92 1.92 1.89 1.00 1.86 1.85 3.20%
Adjusted Per Share Value based on latest NOSH - 124,874
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 260.05 242.20 218.95 203.69 186.28 159.26 152.65 42.50%
EPS 7.88 6.28 6.03 6.61 6.21 7.50 6.98 8.39%
DPS 2.81 2.29 2.29 2.29 2.29 2.15 2.15 19.48%
NAPS 1.3622 1.36 1.3423 1.334 0.763 1.2864 1.3034 2.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.54 0.71 0.58 0.60 0.56 0.56 -
P/RPS 0.14 0.16 0.23 0.20 0.25 0.24 0.26 -33.73%
P/EPS 4.72 6.09 8.24 6.20 7.37 5.17 5.65 -11.26%
EY 21.17 16.42 12.14 16.13 13.57 19.36 17.70 12.63%
DY 7.55 5.98 4.61 5.59 5.00 5.56 5.46 24.04%
P/NAPS 0.27 0.28 0.37 0.31 0.60 0.30 0.30 -6.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 -
Price 0.55 0.55 0.53 0.56 0.61 0.59 0.57 -
P/RPS 0.15 0.16 0.17 0.19 0.25 0.26 0.26 -30.62%
P/EPS 4.90 6.20 6.15 5.98 7.49 5.44 5.75 -10.08%
EY 20.40 16.12 16.27 16.71 13.34 18.37 17.39 11.19%
DY 7.27 5.88 6.18 5.79 4.92 5.28 5.36 22.46%
P/NAPS 0.28 0.29 0.28 0.30 0.61 0.32 0.31 -6.54%

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