[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -5.65%
YoY- -80.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 457,261 240,181 284,857 203,446 219,597 522,557 497,000 -1.37%
PBT 40,672 20,386 49,994 43,780 53,178 25,132 45,200 -1.74%
Tax -11,620 -3,786 -18,465 -18,429 -3,777 -7,921 -9,524 3.36%
NP 29,052 16,600 31,529 25,350 49,401 17,210 35,676 -3.36%
-
NP to SH 27,036 13,204 28,289 9,893 49,585 17,970 36,404 -4.83%
-
Tax Rate 28.57% 18.57% 36.93% 42.09% 7.10% 31.52% 21.07% -
Total Cost 428,209 223,581 253,328 178,096 170,196 505,346 461,324 -1.23%
-
Net Worth 416,488 399,016 395,939 362,934 291,919 273,410 264,342 7.86%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 416,488 399,016 395,939 362,934 291,919 273,410 264,342 7.86%
NOSH 176,921 176,921 167,062 161,304 145,959 128,361 124,104 6.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.35% 6.91% 11.07% 12.46% 22.50% 3.29% 7.18% -
ROE 6.49% 3.31% 7.14% 2.73% 16.99% 6.57% 13.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 267.89 140.85 170.51 126.13 150.45 407.10 400.47 -6.47%
EPS 15.87 7.73 16.93 6.13 33.87 14.00 29.33 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.34 2.37 2.25 2.00 2.13 2.13 2.28%
Adjusted Per Share Value based on latest NOSH - 167,461
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 258.45 135.76 161.01 114.99 124.12 295.36 280.92 -1.37%
EPS 15.28 7.46 15.99 5.59 28.03 10.16 20.58 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3541 2.2553 2.2379 2.0514 1.65 1.5454 1.4941 7.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.05 0.88 0.98 1.49 1.36 0.81 0.68 -
P/RPS 0.39 0.62 0.57 1.18 0.90 0.20 0.17 14.82%
P/EPS 6.63 11.36 5.79 24.29 4.00 5.79 2.32 19.10%
EY 15.08 8.80 17.28 4.12 24.98 17.28 43.14 -16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.41 0.66 0.68 0.38 0.32 5.04%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 -
Price 1.05 0.91 1.00 1.26 1.53 0.89 0.47 -
P/RPS 0.39 0.65 0.59 1.00 1.02 0.22 0.12 21.68%
P/EPS 6.63 11.75 5.91 20.54 4.50 6.36 1.60 26.70%
EY 15.08 8.51 16.93 4.87 22.20 15.73 62.41 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.42 0.56 0.77 0.42 0.22 11.80%

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