[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.88%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 342,570 226,034 233,786 263,540 184,770 0 46,178 37.78%
PBT 46,550 30,496 25,688 28,834 24,532 -29,686 -43,062 -
Tax -14,956 -11,852 -9,592 -9,472 -12,552 29,686 43,062 -
NP 31,594 18,644 16,096 19,362 11,980 0 0 -
-
NP to SH 31,594 18,644 16,096 19,338 16,108 -29,686 -43,062 -
-
Tax Rate 32.13% 38.86% 37.34% 32.85% 51.17% - - -
Total Cost 310,976 207,390 217,690 244,178 172,790 0 46,178 35.66%
-
Net Worth 196,228 167,069 84,401 69,707 28,833 -246,477 -168,589 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div - - 4,534 - - - - -
Div Payout % - - 28.17% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 196,228 167,069 84,401 69,707 28,833 -246,477 -168,589 -
NOSH 123,414 121,064 113,352 113,752 89,488 50,248 50,247 15.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 9.22% 8.25% 6.88% 7.35% 6.48% 0.00% 0.00% -
ROE 16.10% 11.16% 19.07% 27.74% 55.87% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 277.58 186.70 206.25 231.68 206.47 0.00 91.90 19.34%
EPS 25.60 15.40 14.20 17.00 18.00 -59.08 -85.70 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.38 0.7446 0.6128 0.3222 -4.9052 -3.3552 -
Adjusted Per Share Value based on latest NOSH - 113,787
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 193.63 127.76 132.14 148.96 104.44 0.00 26.10 37.78%
EPS 17.86 10.54 9.10 10.93 9.10 -16.78 -24.34 -
DPS 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
NAPS 1.1091 0.9443 0.4771 0.394 0.163 -1.3931 -0.9529 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/03/01 -
Price 0.85 0.79 0.92 1.04 0.84 0.18 0.16 -
P/RPS 0.31 0.42 0.45 0.45 0.41 0.00 0.17 10.08%
P/EPS 3.32 5.13 6.48 6.12 4.67 -0.30 -0.19 -
EY 30.12 19.49 15.43 16.35 21.43 -328.22 -535.63 -
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 1.24 1.70 2.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 27/08/07 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 28/05/01 -
Price 0.83 0.75 0.85 0.90 0.85 0.18 0.19 -
P/RPS 0.30 0.40 0.41 0.39 0.41 0.00 0.21 5.87%
P/EPS 3.24 4.87 5.99 5.29 4.72 -0.30 -0.22 -
EY 30.84 20.53 16.71 18.89 21.18 -328.22 -451.05 -
DY 0.00 0.00 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 1.14 1.47 2.64 0.00 0.00 -

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
Post a Comment