[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 9.6%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 331,288 247,444 655,276 497,184 380,112 207,076 245,712 5.10%
PBT -18,260 6,680 66,964 49,876 39,888 21,124 37,992 -
Tax 2,928 -5,660 -24,940 -16,896 -13,556 -5,244 -20,040 -
NP -15,332 1,020 42,024 32,980 26,332 15,880 17,952 -
-
NP to SH -18,204 -1,684 40,120 30,548 24,692 10,180 15,680 -
-
Tax Rate - 84.73% 37.24% 33.88% 33.99% 24.82% 52.75% -
Total Cost 346,620 246,424 613,252 464,204 353,780 191,196 227,760 7.24%
-
Net Worth 403,646 492,762 494,835 431,850 409,248 398,632 387,099 0.69%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 403,646 492,762 494,835 431,850 409,248 398,632 387,099 0.69%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 163,333 1.33%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -4.63% 0.41% 6.41% 6.63% 6.93% 7.67% 7.31% -
ROE -4.51% -0.34% 8.11% 7.07% 6.03% 2.55% 4.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 204.36 152.15 391.97 291.28 222.91 121.04 150.44 5.23%
EPS -11.20 -1.20 24.00 18.00 14.40 6.00 9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 3.03 2.96 2.53 2.40 2.33 2.37 0.82%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 187.25 139.86 370.38 281.02 214.85 117.04 138.88 5.10%
EPS -10.29 -0.95 22.68 17.27 13.96 5.75 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2815 2.7852 2.7969 2.4409 2.3132 2.2532 2.188 0.69%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.64 1.13 0.92 0.945 0.85 1.17 -
P/RPS 0.32 0.42 0.29 0.32 0.42 0.70 0.78 -13.78%
P/EPS -5.88 -61.81 4.71 5.14 6.53 14.29 12.19 -
EY -17.01 -1.62 21.24 19.45 15.32 7.00 8.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.38 0.36 0.39 0.36 0.49 -9.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 24/06/20 29/05/19 30/05/18 25/05/17 23/05/16 20/05/15 -
Price 0.625 0.74 1.06 0.905 0.975 0.95 1.19 -
P/RPS 0.31 0.49 0.27 0.31 0.44 0.78 0.79 -14.42%
P/EPS -5.57 -71.46 4.42 5.06 6.73 15.97 12.40 -
EY -17.97 -1.40 22.64 19.78 14.85 6.26 8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.36 0.36 0.41 0.41 0.50 -10.90%

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