[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.66%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 164,698 391,918 372,750 322,278 223,341 211,848 273,305 -8.08%
PBT 39,884 18,849 33,900 16,104 15,044 14,187 38,421 0.62%
Tax -2,833 -5,941 -7,143 -5,388 -4,450 -4,514 -10,624 -19.75%
NP 37,051 12,908 26,757 10,716 10,594 9,673 27,797 4.90%
-
NP to SH 37,189 13,478 27,303 10,721 10,594 9,673 27,797 4.96%
-
Tax Rate 7.10% 31.52% 21.07% 33.46% 29.58% 31.82% 27.65% -
Total Cost 127,647 379,010 345,993 311,562 212,747 202,175 245,508 -10.31%
-
Net Worth 291,919 273,410 264,342 239,352 231,821 219,502 203,844 6.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 291,919 273,410 264,342 239,352 231,821 219,502 203,844 6.16%
NOSH 145,959 128,361 124,104 124,662 124,635 124,012 123,542 2.81%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.50% 3.29% 7.18% 3.33% 4.74% 4.57% 10.17% -
ROE 12.74% 4.93% 10.33% 4.48% 4.57% 4.41% 13.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.84 305.32 300.35 258.52 179.20 170.83 221.22 -10.60%
EPS 25.40 10.50 22.00 8.60 8.50 7.80 22.50 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.13 2.13 1.92 1.86 1.77 1.65 3.25%
Adjusted Per Share Value based on latest NOSH - 125,321
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 93.09 221.52 210.69 182.16 126.24 119.74 154.48 -8.08%
EPS 21.02 7.62 15.43 6.06 5.99 5.47 15.71 4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.5454 1.4941 1.3529 1.3103 1.2407 1.1522 6.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.36 0.81 0.68 0.54 0.56 0.45 0.85 -
P/RPS 1.21 0.27 0.23 0.21 0.31 0.26 0.38 21.27%
P/EPS 5.34 7.71 3.09 6.28 6.59 5.77 3.78 5.92%
EY 18.73 12.96 32.35 15.93 15.18 17.33 26.47 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.38 0.32 0.28 0.30 0.25 0.52 4.56%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 -
Price 1.53 0.89 0.47 0.55 0.59 0.40 0.89 -
P/RPS 1.36 0.29 0.16 0.21 0.33 0.23 0.40 22.60%
P/EPS 6.00 8.48 2.14 6.40 6.94 5.13 3.96 7.16%
EY 16.65 11.80 46.81 15.64 14.41 19.50 25.28 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.22 0.29 0.32 0.23 0.54 6.08%

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