[CRESBLD] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 347.13%
YoY- -30.91%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 102,061 70,301 54,807 58,706 138,541 127,099 137,801 -4.87%
PBT 10,625 -9,543 -2,790 21,353 18,515 3,450 4,018 17.57%
Tax -8,087 -1,381 3,755 -3,467 -1,542 -792 -819 46.41%
NP 2,538 -10,924 965 17,886 16,973 2,658 3,199 -3.78%
-
NP to SH 3,309 -10,806 13,336 11,578 16,758 3,646 3,219 0.46%
-
Tax Rate 76.11% - - 16.24% 8.33% 22.96% 20.38% -
Total Cost 99,523 81,225 53,842 40,820 121,568 124,441 134,602 -4.90%
-
Net Worth 402,427 404,305 386,908 319,590 272,061 270,306 241,007 8.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,820 7,031 6,174 5,992 6,801 6,286 4,969 5.41%
Div Payout % 206.13% 0.00% 46.30% 51.76% 40.59% 172.41% 154.37% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 402,427 404,305 386,908 319,590 272,061 270,306 241,007 8.91%
NOSH 176,921 176,921 164,641 159,795 136,030 125,724 124,230 6.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.49% -15.54% 1.76% 30.47% 12.25% 2.09% 2.32% -
ROE 0.82% -2.67% 3.45% 3.62% 6.16% 1.35% 1.34% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.85 39.99 33.29 36.74 101.85 101.09 110.92 -9.76%
EPS 1.90 -6.10 8.10 7.30 12.30 2.90 2.60 -5.08%
DPS 4.00 4.00 3.75 3.75 5.00 5.00 4.00 0.00%
NAPS 2.36 2.30 2.35 2.00 2.00 2.15 1.94 3.31%
Adjusted Per Share Value based on latest NOSH - 159,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.69 39.74 30.98 33.18 78.31 71.84 77.89 -4.87%
EPS 1.87 -6.11 7.54 6.54 9.47 2.06 1.82 0.45%
DPS 3.86 3.97 3.49 3.39 3.84 3.55 2.81 5.42%
NAPS 2.2746 2.2852 2.1869 1.8064 1.5378 1.5278 1.3622 8.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.91 1.02 1.35 1.56 0.87 0.50 0.53 -
P/RPS 1.52 2.55 4.06 4.25 0.85 0.49 0.48 21.15%
P/EPS 46.89 -16.59 16.67 21.53 7.06 17.24 20.45 14.81%
EY 2.13 -6.03 6.00 4.64 14.16 5.80 4.89 -12.92%
DY 4.40 3.92 2.78 2.40 5.75 10.00 7.55 -8.59%
P/NAPS 0.39 0.44 0.57 0.78 0.44 0.23 0.27 6.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.955 0.91 1.23 1.57 0.755 0.60 0.55 -
P/RPS 1.60 2.28 3.69 4.27 0.74 0.59 0.50 21.37%
P/EPS 49.21 -14.80 15.19 21.67 6.13 20.69 21.23 15.02%
EY 2.03 -6.76 6.59 4.61 16.32 4.83 4.71 -13.07%
DY 4.19 4.40 3.05 2.39 6.62 8.33 7.27 -8.76%
P/NAPS 0.40 0.40 0.52 0.79 0.38 0.28 0.28 6.11%

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