[CRESBLD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.25%
YoY- 74.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 595,409 608,646 568,825 528,247 498,979 460,574 397,512 30.81%
PBT 98,281 90,342 54,348 47,957 45,460 41,817 39,322 83.86%
Tax -26,059 -27,869 -18,623 -17,168 -16,333 -18,290 -18,700 24.68%
NP 72,222 62,473 35,725 30,789 29,127 23,527 20,622 130.09%
-
NP to SH 70,376 61,185 34,258 29,336 27,872 22,015 19,025 138.61%
-
Tax Rate 26.51% 30.85% 34.27% 35.80% 35.93% 43.74% 47.56% -
Total Cost 523,187 546,173 533,100 497,458 469,852 437,047 376,890 24.36%
-
Net Worth 487,638 471,855 443,799 431,850 425,023 416,488 416,488 11.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,645 6,827 6,827 6,827 6,827 6,820 6,820 7.88%
Div Payout % 10.86% 11.16% 19.93% 23.27% 24.50% 30.98% 35.85% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 487,638 471,855 443,799 431,850 425,023 416,488 416,488 11.05%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.13% 10.26% 6.28% 5.83% 5.84% 5.11% 5.19% -
ROE 14.43% 12.97% 7.72% 6.79% 6.56% 5.29% 4.57% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 350.43 356.01 333.25 309.47 292.33 269.83 232.88 31.21%
EPS 41.42 35.79 20.07 17.19 16.33 12.90 11.15 139.28%
DPS 4.50 4.00 4.00 4.00 4.00 4.00 4.00 8.14%
NAPS 2.87 2.76 2.60 2.53 2.49 2.44 2.44 11.39%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 336.54 344.02 321.51 298.58 282.03 260.33 224.68 30.81%
EPS 39.78 34.58 19.36 16.58 15.75 12.44 10.75 138.67%
DPS 4.32 3.86 3.86 3.86 3.86 3.86 3.86 7.77%
NAPS 2.7562 2.667 2.5085 2.4409 2.4023 2.3541 2.3541 11.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.87 0.885 0.945 0.92 0.905 1.05 1.07 -
P/RPS 0.25 0.25 0.28 0.30 0.31 0.39 0.46 -33.32%
P/EPS 2.10 2.47 4.71 5.35 5.54 8.14 9.60 -63.59%
EY 47.61 40.44 21.24 18.68 18.04 12.28 10.42 174.59%
DY 5.17 4.52 4.23 4.35 4.42 3.81 3.74 24.01%
P/NAPS 0.30 0.32 0.36 0.36 0.36 0.43 0.44 -22.47%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 23/08/17 -
Price 1.00 1.07 0.87 0.905 0.99 1.05 1.19 -
P/RPS 0.29 0.30 0.26 0.29 0.34 0.39 0.51 -31.29%
P/EPS 2.41 2.99 4.33 5.27 6.06 8.14 10.68 -62.83%
EY 41.42 33.45 23.07 18.99 16.49 12.28 9.37 168.61%
DY 4.50 3.74 4.60 4.42 4.04 3.81 3.36 21.43%
P/NAPS 0.35 0.39 0.33 0.36 0.40 0.43 0.49 -20.04%

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