[CRESBLD] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.51%
YoY- 182.39%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Revenue 318,266 253,006 266,291 194,074 0 28,882 74,685 26.08%
PBT 31,460 20,194 25,293 26,220 -22,888 -77,156 -43,613 -
Tax -11,426 -8,454 -9,029 -11,023 2,000 0 43,613 -
NP 20,034 11,740 16,264 15,197 -20,888 -77,156 0 -
-
NP to SH 20,034 11,740 16,264 17,210 -20,888 -77,156 -43,893 -
-
Tax Rate 36.32% 41.86% 35.70% 42.04% - - - -
Total Cost 298,232 241,266 250,027 178,877 20,888 106,038 74,685 24.77%
-
Net Worth 178,646 152,760 145,730 47,802 -255,960 -224,224 -147,065 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Div 6,118 4,560 4,554 3,761 - - - -
Div Payout % 30.54% 38.84% 28.00% 21.86% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Net Worth 178,646 152,760 145,730 47,802 -255,960 -224,224 -147,065 -
NOSH 122,360 114,000 113,852 94,043 45,847 50,249 50,249 15.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
NP Margin 6.29% 4.64% 6.11% 7.83% 0.00% -267.14% 0.00% -
ROE 11.21% 7.69% 11.16% 36.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 260.10 221.94 233.89 206.37 0.00 57.48 148.63 9.35%
EPS 16.40 10.30 14.30 18.30 -45.56 -153.54 -87.35 -
DPS 5.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.34 1.28 0.5083 -5.5829 -4.4622 -2.9267 -
Adjusted Per Share Value based on latest NOSH - 103,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 179.89 143.00 150.51 109.69 0.00 16.32 42.21 26.08%
EPS 11.32 6.64 9.19 9.73 -11.81 -43.61 -24.81 -
DPS 3.46 2.58 2.57 2.13 0.00 0.00 0.00 -
NAPS 1.0098 0.8634 0.8237 0.2702 -1.4467 -1.2674 -0.8312 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/09/01 29/09/00 -
Price 0.78 0.62 0.66 1.07 0.18 0.17 0.55 -
P/RPS 0.30 0.28 0.28 0.52 0.00 0.30 0.37 -3.29%
P/EPS 4.76 6.02 4.62 5.85 -0.40 -0.11 -0.63 -
EY 20.99 16.61 21.64 17.10 -253.11 -903.21 -158.82 -
DY 6.41 6.45 6.06 3.74 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.52 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 26/02/07 27/02/06 28/02/05 24/02/04 28/02/03 30/11/01 29/11/00 -
Price 0.88 0.70 1.11 1.15 0.18 0.18 0.54 -
P/RPS 0.34 0.32 0.47 0.56 0.00 0.31 0.36 -0.90%
P/EPS 5.37 6.80 7.77 6.28 -0.40 -0.12 -0.62 -
EY 18.61 14.71 12.87 15.91 -253.11 -853.03 -161.76 -
DY 5.68 5.71 3.60 3.48 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.87 2.26 0.00 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