[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -40.79%
YoY- 175.92%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 240,181 284,857 203,446 219,597 522,557 497,000 429,704 -9.23%
PBT 20,386 49,994 43,780 53,178 25,132 45,200 21,472 -0.86%
Tax -3,786 -18,465 -18,429 -3,777 -7,921 -9,524 -7,184 -10.11%
NP 16,600 31,529 25,350 49,401 17,210 35,676 14,288 2.52%
-
NP to SH 13,204 28,289 9,893 49,585 17,970 36,404 14,294 -1.31%
-
Tax Rate 18.57% 36.93% 42.09% 7.10% 31.52% 21.07% 33.46% -
Total Cost 223,581 253,328 178,096 170,196 505,346 461,324 415,416 -9.80%
-
Net Worth 399,016 395,939 362,934 291,919 273,410 264,342 239,352 8.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 399,016 395,939 362,934 291,919 273,410 264,342 239,352 8.88%
NOSH 176,921 167,062 161,304 145,959 128,361 124,104 124,662 6.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.91% 11.07% 12.46% 22.50% 3.29% 7.18% 3.33% -
ROE 3.31% 7.14% 2.73% 16.99% 6.57% 13.77% 5.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 140.85 170.51 126.13 150.45 407.10 400.47 344.69 -13.84%
EPS 7.73 16.93 6.13 33.87 14.00 29.33 11.47 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.37 2.25 2.00 2.13 2.13 1.92 3.34%
Adjusted Per Share Value based on latest NOSH - 146,051
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 135.76 161.01 114.99 124.12 295.36 280.92 242.88 -9.23%
EPS 7.46 15.99 5.59 28.03 10.16 20.58 8.08 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2553 2.2379 2.0514 1.65 1.5454 1.4941 1.3529 8.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.98 1.49 1.36 0.81 0.68 0.54 -
P/RPS 0.62 0.57 1.18 0.90 0.20 0.17 0.16 25.30%
P/EPS 11.36 5.79 24.29 4.00 5.79 2.32 4.71 15.78%
EY 8.80 17.28 4.12 24.98 17.28 43.14 21.23 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.66 0.68 0.38 0.32 0.28 5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 -
Price 0.91 1.00 1.26 1.53 0.89 0.47 0.55 -
P/RPS 0.65 0.59 1.00 1.02 0.22 0.12 0.16 26.29%
P/EPS 11.75 5.91 20.54 4.50 6.36 1.60 4.80 16.07%
EY 8.51 16.93 4.87 22.20 15.73 62.41 20.85 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.56 0.77 0.42 0.22 0.29 5.05%

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