[CRESBLD] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.1%
YoY- 118.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 100,743 73,737 66,116 90,241 54,119 63,443 75,473 4.92%
PBT 4,934 6,239 4,941 11,517 6,590 5,464 8,049 -7.82%
Tax -1,719 -2,001 -1,508 -3,460 -2,895 -2,541 -2,701 -7.25%
NP 3,215 4,238 3,433 8,057 3,695 2,923 5,348 -8.12%
-
NP to SH 3,216 4,238 3,433 8,057 3,695 2,923 5,348 -8.12%
-
Tax Rate 34.84% 32.07% 30.52% 30.04% 43.93% 46.50% 33.56% -
Total Cost 97,528 69,499 62,683 82,184 50,424 60,520 70,125 5.64%
-
Net Worth 237,489 230,597 221,918 197,086 169,969 83,710 69,728 22.64%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 2,248 - -
Div Payout % - - - - - 76.92% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 237,489 230,597 221,918 197,086 169,969 83,710 69,728 22.64%
NOSH 123,692 124,647 122,607 123,953 123,166 112,423 113,787 1.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.19% 5.75% 5.19% 8.93% 6.83% 4.61% 7.09% -
ROE 1.35% 1.84% 1.55% 4.09% 2.17% 3.49% 7.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.45 59.16 53.93 72.80 43.94 56.43 66.33 3.48%
EPS 2.60 3.40 2.80 6.50 3.00 2.60 4.70 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.92 1.85 1.81 1.59 1.38 0.7446 0.6128 20.95%
Adjusted Per Share Value based on latest NOSH - 123,953
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 56.94 41.68 37.37 51.01 30.59 35.86 42.66 4.92%
EPS 1.82 2.40 1.94 4.55 2.09 1.65 3.02 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
NAPS 1.3423 1.3034 1.2543 1.114 0.9607 0.4731 0.3941 22.64%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.71 0.56 0.74 0.85 0.79 0.92 1.04 -
P/RPS 0.87 0.95 1.37 1.17 1.80 1.63 1.57 -9.36%
P/EPS 27.31 16.47 26.43 13.08 26.33 35.38 22.13 3.56%
EY 3.66 6.07 3.78 7.65 3.80 2.83 4.52 -3.45%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.37 0.30 0.41 0.53 0.57 1.24 1.70 -22.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 24/08/05 11/08/04 -
Price 0.53 0.57 0.62 0.83 0.75 0.85 0.90 -
P/RPS 0.65 0.96 1.15 1.14 1.71 1.51 1.36 -11.57%
P/EPS 20.38 16.76 22.14 12.77 25.00 32.69 19.15 1.04%
EY 4.91 5.96 4.52 7.83 4.00 3.06 5.22 -1.01%
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.28 0.31 0.34 0.52 0.54 1.14 1.47 -24.13%

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