[CRESBLD] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 0.06%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 465,750 595,409 498,979 282,197 283,944 207,392 223,404 13.01%
PBT 22,242 98,281 45,460 25,915 27,953 30,045 61,237 -15.52%
Tax -5,308 -26,059 -16,333 -10,927 -15,230 -10,067 -6,300 -2.81%
NP 16,934 72,222 29,127 14,988 12,723 19,978 54,937 -17.80%
-
NP to SH 19,266 70,376 27,872 13,212 10,411 20,756 48,767 -14.33%
-
Tax Rate 23.86% 26.51% 35.93% 42.16% 54.48% 33.51% 10.29% -
Total Cost 448,816 523,187 469,852 267,209 271,221 187,414 168,467 17.73%
-
Net Worth 498,399 487,638 425,023 402,427 404,305 381,067 342,561 6.44%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,776 7,645 6,827 6,820 7,031 6,080 5,609 0.48%
Div Payout % 29.98% 10.86% 24.50% 51.63% 67.54% 29.30% 11.50% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 498,399 487,638 425,023 402,427 404,305 381,067 342,561 6.44%
NOSH 176,921 176,921 176,921 176,921 176,921 162,156 149,589 2.83%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.64% 12.13% 5.84% 5.31% 4.48% 9.63% 24.59% -
ROE 3.87% 14.43% 6.56% 3.28% 2.58% 5.45% 14.24% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 282.22 350.43 292.33 165.49 161.53 127.90 149.34 11.18%
EPS 11.60 41.40 16.30 7.70 6.20 12.80 32.60 -15.81%
DPS 3.50 4.50 4.00 4.00 4.00 3.75 3.75 -1.14%
NAPS 3.02 2.87 2.49 2.36 2.30 2.35 2.29 4.71%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 263.25 336.54 282.03 159.50 160.49 117.22 126.27 13.01%
EPS 10.89 39.78 15.75 7.47 5.88 11.73 27.56 -14.33%
DPS 3.26 4.32 3.86 3.86 3.97 3.44 3.17 0.46%
NAPS 2.8171 2.7562 2.4023 2.2746 2.2852 2.1539 1.9362 6.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.915 0.87 0.905 0.91 1.02 1.35 1.56 -
P/RPS 0.32 0.25 0.31 0.55 0.63 1.06 1.04 -17.82%
P/EPS 7.84 2.10 5.54 11.74 17.22 10.55 4.79 8.55%
EY 12.76 47.61 18.04 8.51 5.81 9.48 20.90 -7.89%
DY 3.83 5.17 4.42 4.40 3.92 2.78 2.40 8.09%
P/NAPS 0.30 0.30 0.36 0.39 0.44 0.57 0.68 -12.74%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 22/02/17 26/02/16 17/02/15 28/02/14 -
Price 0.87 1.00 0.99 0.955 0.91 1.23 1.57 -
P/RPS 0.31 0.29 0.34 0.58 0.56 0.96 1.05 -18.39%
P/EPS 7.45 2.41 6.06 12.33 15.36 9.61 4.82 7.52%
EY 13.42 41.42 16.49 8.11 6.51 10.41 20.76 -7.01%
DY 4.02 4.50 4.04 4.19 4.40 3.05 2.39 9.04%
P/NAPS 0.29 0.35 0.40 0.40 0.40 0.52 0.69 -13.44%

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