[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.58%
YoY- -65.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 372,750 322,278 223,341 211,848 273,305 224,222 178,782 13.02%
PBT 33,900 16,104 15,044 14,187 38,421 26,564 15,782 13.58%
Tax -7,143 -5,388 -4,450 -4,514 -10,624 -10,017 -6,115 2.62%
NP 26,757 10,716 10,594 9,673 27,797 16,547 9,667 18.48%
-
NP to SH 27,303 10,721 10,594 9,673 27,797 16,547 9,667 18.88%
-
Tax Rate 21.07% 33.46% 29.58% 31.82% 27.65% 37.71% 38.75% -
Total Cost 345,993 311,562 212,747 202,175 245,508 207,675 169,115 12.66%
-
Net Worth 264,342 239,352 231,821 219,502 203,844 173,986 83,795 21.09%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 2,274 -
Div Payout % - - - - - - 23.53% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 264,342 239,352 231,821 219,502 203,844 173,986 83,795 21.09%
NOSH 124,104 124,662 124,635 124,012 123,542 121,669 113,729 1.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.18% 3.33% 4.74% 4.57% 10.17% 7.38% 5.41% -
ROE 10.33% 4.48% 4.57% 4.41% 13.64% 9.51% 11.54% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 300.35 258.52 179.20 170.83 221.22 184.29 157.20 11.38%
EPS 22.00 8.60 8.50 7.80 22.50 13.60 8.50 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.13 1.92 1.86 1.77 1.65 1.43 0.7368 19.34%
Adjusted Per Share Value based on latest NOSH - 126,470
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 210.69 182.16 126.24 119.74 154.48 126.74 101.05 13.02%
EPS 15.43 6.06 5.99 5.47 15.71 9.35 5.46 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 1.4941 1.3529 1.3103 1.2407 1.1522 0.9834 0.4736 21.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.68 0.54 0.56 0.45 0.85 0.73 0.73 -
P/RPS 0.23 0.21 0.31 0.26 0.38 0.40 0.46 -10.90%
P/EPS 3.09 6.28 6.59 5.77 3.78 5.37 8.59 -15.66%
EY 32.35 15.93 15.18 17.33 26.47 18.63 11.64 18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.32 0.28 0.30 0.25 0.52 0.51 0.99 -17.15%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 24/11/05 -
Price 0.47 0.55 0.59 0.40 0.89 0.79 0.61 -
P/RPS 0.16 0.21 0.33 0.23 0.40 0.43 0.39 -13.79%
P/EPS 2.14 6.40 6.94 5.13 3.96 5.81 7.18 -18.26%
EY 46.81 15.64 14.41 19.50 25.28 17.22 13.93 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
P/NAPS 0.22 0.29 0.32 0.23 0.54 0.55 0.83 -19.84%

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