[CRESBLD] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.94%
YoY- 66.09%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 129,350 88,225 76,523 102,020 111,205 61,889 64,126 12.39%
PBT 5,478 4,553 3,348 15,146 11,316 2,938 2,826 11.65%
Tax -1,973 -1,494 -1,198 -3,146 -4,091 -1,319 -1,087 10.44%
NP 3,505 3,059 2,150 12,000 7,225 1,619 1,739 12.38%
-
NP to SH 3,509 3,059 2,150 12,000 7,225 1,619 1,725 12.55%
-
Tax Rate 36.02% 32.81% 35.78% 20.77% 36.15% 44.89% 38.46% -
Total Cost 125,845 85,166 74,373 90,020 103,980 60,270 62,387 12.40%
-
Net Worth 240,617 227,589 223,852 204,123 178,133 84,005 69,304 23.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 2,280 - -
Div Payout % - - - - - 140.85% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 240,617 227,589 223,852 204,123 178,133 84,005 69,304 23.04%
NOSH 125,321 122,360 126,470 123,711 124,568 114,014 112,745 1.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.71% 3.47% 2.81% 11.76% 6.50% 2.62% 2.71% -
ROE 1.46% 1.34% 0.96% 5.88% 4.06% 1.93% 2.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.21 72.10 60.51 82.47 89.27 54.28 56.88 10.43%
EPS 2.80 2.50 1.70 9.70 5.80 1.42 1.53 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.92 1.86 1.77 1.65 1.43 0.7368 0.6147 20.89%
Adjusted Per Share Value based on latest NOSH - 123,711
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.11 49.87 43.25 57.66 62.86 34.98 36.25 12.39%
EPS 1.98 1.73 1.22 6.78 4.08 0.92 0.98 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.36 1.2864 1.2653 1.1538 1.0069 0.4748 0.3917 23.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.54 0.56 0.45 0.85 0.73 0.73 0.80 -
P/RPS 0.52 0.78 0.74 1.03 0.82 1.34 1.41 -15.31%
P/EPS 19.29 22.40 26.47 8.76 12.59 51.41 52.29 -15.30%
EY 5.19 4.46 3.78 11.41 7.95 1.95 1.91 18.11%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.28 0.30 0.25 0.52 0.51 0.99 1.30 -22.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 24/11/05 24/11/04 -
Price 0.55 0.59 0.40 0.89 0.79 0.61 0.78 -
P/RPS 0.53 0.82 0.66 1.08 0.88 1.12 1.37 -14.63%
P/EPS 19.64 23.60 23.53 9.18 13.62 42.96 50.98 -14.69%
EY 5.09 4.24 4.25 10.90 7.34 2.33 1.96 17.23%
DY 0.00 0.00 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.29 0.32 0.23 0.54 0.55 0.83 1.27 -21.81%

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