[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.88%
YoY- -19.36%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 469,540 258,368 368,740 245,516 276,836 324,176 235,592 12.16%
PBT 24,948 78,928 22,768 17,012 23,592 47,032 34,632 -5.31%
Tax -7,012 -9,792 -6,784 -3,820 -7,232 -16,072 -12,124 -8.71%
NP 17,936 69,136 15,984 13,192 16,360 30,960 22,508 -3.71%
-
NP to SH 19,900 69,160 15,984 13,192 16,360 30,960 22,508 -2.02%
-
Tax Rate 28.11% 12.41% 29.80% 22.45% 30.65% 34.17% 35.01% -
Total Cost 451,604 189,232 352,756 232,324 260,476 293,216 213,084 13.32%
-
Net Worth 273,625 258,728 236,013 222,309 220,612 186,742 159,431 9.41%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 273,625 258,728 236,013 222,309 220,612 186,742 159,431 9.41%
NOSH 124,375 124,388 124,874 122,148 123,939 122,857 117,229 0.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.82% 26.76% 4.33% 5.37% 5.91% 9.55% 9.55% -
ROE 7.27% 26.73% 6.77% 5.93% 7.42% 16.58% 14.12% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 377.52 207.71 295.29 201.00 223.36 263.86 200.97 11.06%
EPS 16.00 55.60 12.80 10.80 13.20 25.20 19.20 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.08 1.89 1.82 1.78 1.52 1.36 8.33%
Adjusted Per Share Value based on latest NOSH - 122,148
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 265.39 146.04 208.42 138.77 156.47 183.23 133.16 12.16%
EPS 11.25 39.09 9.03 7.46 9.25 17.50 12.72 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5466 1.4624 1.334 1.2565 1.2469 1.0555 0.9011 9.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.61 0.55 0.58 0.38 0.79 0.78 0.75 -
P/RPS 0.16 0.26 0.20 0.19 0.35 0.30 0.37 -13.02%
P/EPS 3.81 0.99 4.53 3.52 5.98 3.10 3.91 -0.43%
EY 26.23 101.09 22.07 28.42 16.71 32.31 25.60 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.31 0.21 0.44 0.51 0.55 -10.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 21/05/09 26/05/08 23/05/07 23/05/06 -
Price 0.81 0.58 0.56 0.45 0.80 0.82 0.81 -
P/RPS 0.21 0.28 0.19 0.22 0.36 0.31 0.40 -10.17%
P/EPS 5.06 1.04 4.38 4.17 6.06 3.25 4.22 3.06%
EY 19.75 95.86 22.86 24.00 16.50 30.73 23.70 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.30 0.25 0.45 0.54 0.60 -7.73%

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