[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -251.05%
YoY- -263.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 207,076 245,712 194,280 322,164 469,540 258,368 368,740 -9.16%
PBT 21,124 37,992 26,364 -22,524 24,948 78,928 22,768 -1.24%
Tax -5,244 -20,040 -9,348 -11,088 -7,012 -9,792 -6,784 -4.19%
NP 15,880 17,952 17,016 -33,612 17,936 69,136 15,984 -0.10%
-
NP to SH 10,180 15,680 3,520 -32,604 19,900 69,160 15,984 -7.23%
-
Tax Rate 24.82% 52.75% 35.46% - 28.11% 12.41% 29.80% -
Total Cost 191,196 227,760 177,264 355,776 451,604 189,232 352,756 -9.69%
-
Net Worth 398,632 387,099 335,866 276,808 273,625 258,728 236,013 9.12%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 398,632 387,099 335,866 276,808 273,625 258,728 236,013 9.12%
NOSH 176,921 163,333 146,666 138,404 124,375 124,388 124,874 5.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.67% 7.31% 8.76% -10.43% 3.82% 26.76% 4.33% -
ROE 2.55% 4.05% 1.05% -11.78% 7.27% 26.73% 6.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 121.04 150.44 132.46 232.77 377.52 207.71 295.29 -13.80%
EPS 6.00 9.60 2.40 -24.00 16.00 55.60 12.80 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.37 2.29 2.00 2.20 2.08 1.89 3.54%
Adjusted Per Share Value based on latest NOSH - 138,404
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 117.04 138.88 109.81 182.09 265.39 146.04 208.42 -9.16%
EPS 5.75 8.86 1.99 -18.43 11.25 39.09 9.03 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2532 2.188 1.8984 1.5646 1.5466 1.4624 1.334 9.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.85 1.17 1.50 0.915 0.61 0.55 0.58 -
P/RPS 0.70 0.78 1.13 0.39 0.16 0.26 0.20 23.19%
P/EPS 14.29 12.19 62.50 -3.88 3.81 0.99 4.53 21.08%
EY 7.00 8.21 1.60 -25.75 26.23 101.09 22.07 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.66 0.46 0.28 0.26 0.31 2.52%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 20/05/15 27/05/14 22/05/13 23/05/12 25/05/11 25/05/10 -
Price 0.95 1.19 1.48 1.23 0.81 0.58 0.56 -
P/RPS 0.78 0.79 1.12 0.53 0.21 0.28 0.19 26.51%
P/EPS 15.97 12.40 61.67 -5.22 5.06 1.04 4.38 24.03%
EY 6.26 8.07 1.62 -19.15 19.75 95.86 22.86 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.65 0.62 0.37 0.28 0.30 5.33%

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