[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.05%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 385,856 270,232 270,650 342,570 226,034 233,786 263,540 6.55%
PBT 21,252 20,984 21,678 46,550 30,496 25,688 28,834 -4.95%
Tax -6,830 -5,912 -6,632 -14,956 -11,852 -9,592 -9,472 -5.30%
NP 14,422 15,072 15,046 31,594 18,644 16,096 19,362 -4.78%
-
NP to SH 14,424 15,072 15,046 31,594 18,644 16,096 19,338 -4.76%
-
Tax Rate 32.14% 28.17% 30.59% 32.13% 38.86% 37.34% 32.85% -
Total Cost 371,434 255,160 255,604 310,976 207,390 217,690 244,178 7.23%
-
Net Worth 238,742 228,550 223,223 196,228 167,069 84,401 69,707 22.76%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 4,534 - -
Div Payout % - - - - - 28.17% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 238,742 228,550 223,223 196,228 167,069 84,401 69,707 22.76%
NOSH 124,344 123,540 123,327 123,414 121,064 113,352 113,752 1.49%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.74% 5.58% 5.56% 9.22% 8.25% 6.88% 7.35% -
ROE 6.04% 6.59% 6.74% 16.10% 11.16% 19.07% 27.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 310.31 218.74 219.46 277.58 186.70 206.25 231.68 4.98%
EPS 11.60 12.20 12.20 25.60 15.40 14.20 17.00 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.92 1.85 1.81 1.59 1.38 0.7446 0.6128 20.95%
Adjusted Per Share Value based on latest NOSH - 123,953
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 218.09 152.74 152.98 193.63 127.76 132.14 148.96 6.55%
EPS 8.15 8.52 8.50 17.86 10.54 9.10 10.93 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
NAPS 1.3494 1.2918 1.2617 1.1091 0.9443 0.4771 0.394 22.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.71 0.56 0.74 0.85 0.79 0.92 1.04 -
P/RPS 0.23 0.26 0.34 0.31 0.42 0.45 0.45 -10.57%
P/EPS 6.12 4.59 6.07 3.32 5.13 6.48 6.12 0.00%
EY 16.34 21.79 16.49 30.12 19.49 15.43 16.35 -0.01%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.37 0.30 0.41 0.53 0.57 1.24 1.70 -22.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 24/08/05 11/08/04 -
Price 0.53 0.57 0.62 0.83 0.75 0.85 0.90 -
P/RPS 0.17 0.26 0.28 0.30 0.40 0.41 0.39 -12.91%
P/EPS 4.57 4.67 5.08 3.24 4.87 5.99 5.29 -2.40%
EY 21.89 21.40 19.68 30.84 20.53 16.71 18.89 2.48%
DY 0.00 0.00 0.00 0.00 0.00 4.71 0.00 -
P/NAPS 0.28 0.31 0.34 0.52 0.54 1.14 1.47 -24.13%

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