[CRESBLD] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.4%
YoY- 148.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 465,750 515,217 606,778 634,932 595,409 608,646 568,825 -12.44%
PBT 22,242 48,190 92,880 102,553 98,281 90,342 54,348 -44.78%
Tax -5,308 -12,529 -26,291 -28,070 -26,059 -27,869 -18,623 -56.59%
NP 16,934 35,661 66,589 74,483 72,222 62,473 35,725 -39.12%
-
NP to SH 19,266 34,190 64,785 72,769 70,376 61,185 34,258 -31.79%
-
Tax Rate 23.86% 26.00% 28.31% 27.37% 26.51% 30.85% 34.27% -
Total Cost 448,816 479,556 540,189 560,449 523,187 546,173 533,100 -10.81%
-
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,776 7,645 7,645 7,645 7,645 6,827 6,827 -10.51%
Div Payout % 29.98% 22.36% 11.80% 10.51% 10.86% 11.16% 19.93% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.64% 6.92% 10.97% 11.73% 12.13% 10.26% 6.28% -
ROE 3.87% 6.93% 12.98% 14.71% 14.43% 12.97% 7.72% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 282.22 308.27 363.54 379.80 350.43 356.01 333.25 -10.46%
EPS 11.67 20.46 38.81 43.53 41.42 35.79 20.07 -30.26%
DPS 3.50 4.50 4.58 4.57 4.50 4.00 4.00 -8.49%
NAPS 3.02 2.95 2.99 2.96 2.87 2.76 2.60 10.46%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 263.25 291.21 342.96 358.88 336.54 344.02 321.51 -12.44%
EPS 10.89 19.32 36.62 41.13 39.78 34.58 19.36 -31.78%
DPS 3.26 4.32 4.32 4.32 4.32 3.86 3.86 -10.62%
NAPS 2.8171 2.7868 2.8208 2.7969 2.7562 2.667 2.5085 8.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.915 0.965 1.09 1.13 0.87 0.885 0.945 -
P/RPS 0.32 0.31 0.30 0.30 0.25 0.25 0.28 9.28%
P/EPS 7.84 4.72 2.81 2.60 2.10 2.47 4.71 40.32%
EY 12.76 21.20 35.61 38.52 47.61 40.44 21.24 -28.73%
DY 3.83 4.66 4.20 4.05 5.17 4.52 4.23 -6.39%
P/NAPS 0.30 0.33 0.36 0.38 0.30 0.32 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 -
Price 0.87 0.945 1.02 1.06 1.00 1.07 0.87 -
P/RPS 0.31 0.31 0.28 0.28 0.29 0.30 0.26 12.40%
P/EPS 7.45 4.62 2.63 2.44 2.41 2.99 4.33 43.44%
EY 13.42 21.65 38.05 41.07 41.42 33.45 23.07 -30.24%
DY 4.02 4.76 4.49 4.31 4.50 3.74 4.60 -8.57%
P/NAPS 0.29 0.32 0.34 0.36 0.35 0.39 0.33 -8.23%

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