[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -17.17%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 270,232 270,650 342,570 226,034 233,786 263,540 184,770 6.53%
PBT 20,984 21,678 46,550 30,496 25,688 28,834 24,532 -2.56%
Tax -5,912 -6,632 -14,956 -11,852 -9,592 -9,472 -12,552 -11.78%
NP 15,072 15,046 31,594 18,644 16,096 19,362 11,980 3.89%
-
NP to SH 15,072 15,046 31,594 18,644 16,096 19,338 16,108 -1.10%
-
Tax Rate 28.17% 30.59% 32.13% 38.86% 37.34% 32.85% 51.17% -
Total Cost 255,160 255,604 310,976 207,390 217,690 244,178 172,790 6.70%
-
Net Worth 228,550 223,223 196,228 167,069 84,401 69,707 28,833 41.16%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 4,534 - - -
Div Payout % - - - - 28.17% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 228,550 223,223 196,228 167,069 84,401 69,707 28,833 41.16%
NOSH 123,540 123,327 123,414 121,064 113,352 113,752 89,488 5.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.58% 5.56% 9.22% 8.25% 6.88% 7.35% 6.48% -
ROE 6.59% 6.74% 16.10% 11.16% 19.07% 27.74% 55.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 218.74 219.46 277.58 186.70 206.25 231.68 206.47 0.96%
EPS 12.20 12.20 25.60 15.40 14.20 17.00 18.00 -6.27%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.85 1.81 1.59 1.38 0.7446 0.6128 0.3222 33.78%
Adjusted Per Share Value based on latest NOSH - 123,166
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 152.74 152.98 193.63 127.76 132.14 148.96 104.44 6.53%
EPS 8.52 8.50 17.86 10.54 9.10 10.93 9.10 -1.09%
DPS 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
NAPS 1.2918 1.2617 1.1091 0.9443 0.4771 0.394 0.163 41.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.56 0.74 0.85 0.79 0.92 1.04 0.84 -
P/RPS 0.26 0.34 0.31 0.42 0.45 0.45 0.41 -7.30%
P/EPS 4.59 6.07 3.32 5.13 6.48 6.12 4.67 -0.28%
EY 21.79 16.49 30.12 19.49 15.43 16.35 21.43 0.27%
DY 0.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.30 0.41 0.53 0.57 1.24 1.70 2.61 -30.24%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 25/08/08 27/08/07 21/08/06 24/08/05 11/08/04 15/08/03 -
Price 0.57 0.62 0.83 0.75 0.85 0.90 0.85 -
P/RPS 0.26 0.28 0.30 0.40 0.41 0.39 0.41 -7.30%
P/EPS 4.67 5.08 3.24 4.87 5.99 5.29 4.72 -0.17%
EY 21.40 19.68 30.84 20.53 16.71 18.89 21.18 0.17%
DY 0.00 0.00 0.00 0.00 4.71 0.00 0.00 -
P/NAPS 0.31 0.34 0.52 0.54 1.14 1.47 2.64 -29.99%

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