[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 75.96%
YoY- 67.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 322,278 223,341 211,848 273,305 224,222 178,782 195,896 8.64%
PBT 16,104 15,044 14,187 38,421 26,564 15,782 17,243 -1.13%
Tax -5,388 -4,450 -4,514 -10,624 -10,017 -6,115 -5,823 -1.28%
NP 10,716 10,594 9,673 27,797 16,547 9,667 11,420 -1.05%
-
NP to SH 10,721 10,594 9,673 27,797 16,547 9,667 11,394 -1.00%
-
Tax Rate 33.46% 29.58% 31.82% 27.65% 37.71% 38.75% 33.77% -
Total Cost 311,562 212,747 202,175 245,508 207,675 169,115 184,476 9.12%
-
Net Worth 239,352 231,821 219,502 203,844 173,986 83,795 69,759 22.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 2,274 - -
Div Payout % - - - - - 23.53% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 239,352 231,821 219,502 203,844 173,986 83,795 69,759 22.80%
NOSH 124,662 124,635 124,012 123,542 121,669 113,729 113,486 1.57%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.33% 4.74% 4.57% 10.17% 7.38% 5.41% 5.83% -
ROE 4.48% 4.57% 4.41% 13.64% 9.51% 11.54% 16.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 258.52 179.20 170.83 221.22 184.29 157.20 172.62 6.95%
EPS 8.60 8.50 7.80 22.50 13.60 8.50 10.04 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.92 1.86 1.77 1.65 1.43 0.7368 0.6147 20.89%
Adjusted Per Share Value based on latest NOSH - 123,711
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 182.16 126.24 119.74 154.48 126.74 101.05 110.72 8.64%
EPS 6.06 5.99 5.47 15.71 9.35 5.46 6.44 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.3529 1.3103 1.2407 1.1522 0.9834 0.4736 0.3943 22.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.54 0.56 0.45 0.85 0.73 0.73 0.80 -
P/RPS 0.21 0.31 0.26 0.38 0.40 0.46 0.46 -12.24%
P/EPS 6.28 6.59 5.77 3.78 5.37 8.59 7.97 -3.89%
EY 15.93 15.18 17.33 26.47 18.63 11.64 12.55 4.05%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.28 0.30 0.25 0.52 0.51 0.99 1.30 -22.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 24/11/05 24/11/04 -
Price 0.55 0.59 0.40 0.89 0.79 0.61 0.78 -
P/RPS 0.21 0.33 0.23 0.40 0.43 0.39 0.45 -11.92%
P/EPS 6.40 6.94 5.13 3.96 5.81 7.18 7.77 -3.17%
EY 15.64 14.41 19.50 25.28 17.22 13.93 12.87 3.30%
DY 0.00 0.00 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.29 0.32 0.23 0.54 0.55 0.83 1.27 -21.81%

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