[CRESBLD] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 713.73%
YoY- 994.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 54,193 57,189 55,716 46,342 128,810 121,966 100,743 -9.80%
PBT 3,513 7,668 16,611 49,696 5,630 6,224 4,934 -5.49%
Tax 320 -1,596 -7,934 213 -1,709 -2,800 -1,719 -
NP 3,833 6,072 8,677 49,909 3,921 3,424 3,215 2.97%
-
NP to SH 3,449 4,474 4,363 50,025 4,572 3,429 3,216 1.17%
-
Tax Rate -9.11% 20.81% 47.76% -0.43% 30.36% 44.99% 34.84% -
Total Cost 50,360 51,117 47,039 -3,567 124,889 118,542 97,528 -10.42%
-
Net Worth 403,076 389,403 374,894 280,634 263,198 258,399 237,489 9.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 403,076 389,403 374,894 280,634 263,198 258,399 237,489 9.20%
NOSH 176,921 165,703 161,592 140,317 123,567 122,464 123,692 6.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.07% 10.62% 15.57% 107.70% 3.04% 2.81% 3.19% -
ROE 0.86% 1.15% 1.16% 17.83% 1.74% 1.33% 1.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.73 34.51 34.48 33.03 104.24 99.59 81.45 -14.52%
EPS 2.00 2.70 2.70 35.00 3.70 2.80 2.60 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.32 2.00 2.13 2.11 1.92 3.49%
Adjusted Per Share Value based on latest NOSH - 140,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.63 32.32 31.49 26.19 72.81 68.94 56.94 -9.80%
EPS 1.95 2.53 2.47 28.28 2.58 1.94 1.82 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2783 2.201 2.119 1.5862 1.4877 1.4605 1.3423 9.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.92 1.14 1.56 1.26 0.88 0.60 0.71 -
P/RPS 2.90 3.30 4.52 3.82 0.84 0.60 0.87 22.19%
P/EPS 45.56 42.22 57.78 3.53 23.78 21.43 27.31 8.89%
EY 2.19 2.37 1.73 28.29 4.20 4.67 3.66 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.67 0.63 0.41 0.28 0.37 0.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 27/08/14 28/08/13 15/08/12 25/08/11 19/08/10 -
Price 0.90 0.98 1.57 1.26 0.83 0.52 0.53 -
P/RPS 2.84 2.84 4.55 3.82 0.80 0.52 0.65 27.83%
P/EPS 44.57 36.30 58.15 3.53 22.43 18.57 20.38 13.91%
EY 2.24 2.76 1.72 28.29 4.46 5.38 4.91 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.68 0.63 0.39 0.25 0.28 5.21%

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