[CRESBLD] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.74%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Revenue 365,766 318,266 253,006 266,291 194,074 0 28,882 50.06%
PBT 52,810 31,460 20,194 25,293 26,220 -5,722 -77,156 -
Tax -12,617 -11,426 -8,454 -9,029 -11,023 500 0 -
NP 40,193 20,034 11,740 16,264 15,197 -5,222 -77,156 -
-
NP to SH 40,193 20,034 11,740 16,264 17,210 -5,222 -77,156 -
-
Tax Rate 23.89% 36.32% 41.86% 35.70% 42.04% - - -
Total Cost 325,573 298,232 241,266 250,027 178,877 5,222 106,038 19.64%
-
Net Worth 216,561 178,646 152,760 145,730 47,802 -255,960 -224,224 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Div 8,662 6,118 4,560 4,554 3,761 - - -
Div Payout % 21.55% 30.54% 38.84% 28.00% 21.86% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Net Worth 216,561 178,646 152,760 145,730 47,802 -255,960 -224,224 -
NOSH 123,749 122,360 114,000 113,852 94,043 45,847 50,249 15.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
NP Margin 10.99% 6.29% 4.64% 6.11% 7.83% 0.00% -267.14% -
ROE 18.56% 11.21% 7.69% 11.16% 36.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 295.57 260.10 221.94 233.89 206.37 0.00 57.48 29.92%
EPS 32.50 16.40 10.30 14.30 18.30 -11.39 -153.54 -
DPS 7.00 5.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.75 1.46 1.34 1.28 0.5083 -5.5829 -4.4622 -
Adjusted Per Share Value based on latest NOSH - 113,642
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 206.74 179.89 143.00 150.51 109.69 0.00 16.32 50.07%
EPS 22.72 11.32 6.64 9.19 9.73 -2.95 -43.61 -
DPS 4.90 3.46 2.58 2.57 2.13 0.00 0.00 -
NAPS 1.2241 1.0098 0.8634 0.8237 0.2702 -1.4467 -1.2674 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/09/01 -
Price 0.98 0.78 0.62 0.66 1.07 0.18 0.17 -
P/RPS 0.33 0.30 0.28 0.28 0.52 0.00 0.30 1.53%
P/EPS 3.02 4.76 6.02 4.62 5.85 -1.58 -0.11 -
EY 33.14 20.99 16.61 21.64 17.10 -63.28 -903.21 -
DY 7.14 6.41 6.45 6.06 3.74 0.00 0.00 -
P/NAPS 0.56 0.53 0.46 0.52 2.11 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 26/02/08 26/02/07 27/02/06 28/02/05 24/02/04 28/02/03 30/11/01 -
Price 0.88 0.88 0.70 1.11 1.15 0.18 0.18 -
P/RPS 0.30 0.34 0.32 0.47 0.56 0.00 0.31 -0.52%
P/EPS 2.71 5.37 6.80 7.77 6.28 -1.58 -0.12 -
EY 36.91 18.61 14.71 12.87 15.91 -63.28 -853.03 -
DY 7.95 5.68 5.71 3.60 3.48 0.00 0.00 -
P/NAPS 0.50 0.60 0.52 0.87 2.26 0.00 0.00 -

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