[CRESBLD] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.61%
YoY- 345.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 124,296 95,028 51,769 61,428 48,570 80,541 117,385 0.95%
PBT 12,469 9,972 5,281 9,498 6,591 -5,631 6,237 12.23%
Tax -4,224 -3,389 -1,311 -5,010 -2,337 -2,772 -1,753 15.77%
NP 8,245 6,583 3,970 4,488 4,254 -8,403 4,484 10.67%
-
NP to SH 7,637 6,173 2,545 3,920 880 -8,151 4,975 7.40%
-
Tax Rate 33.88% 33.99% 24.82% 52.75% 35.46% - 28.11% -
Total Cost 116,051 88,445 47,799 56,940 44,316 88,944 112,901 0.45%
-
Net Worth 431,850 409,248 398,632 387,099 335,866 276,808 273,625 7.89%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 431,850 409,248 398,632 387,099 335,866 276,808 273,625 7.89%
NOSH 176,921 176,921 176,921 163,333 146,666 138,404 124,375 6.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.63% 6.93% 7.67% 7.31% 8.76% -10.43% 3.82% -
ROE 1.77% 1.51% 0.64% 1.01% 0.26% -2.94% 1.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 72.82 55.73 30.26 37.61 33.12 58.19 94.38 -4.22%
EPS 4.50 3.60 1.50 2.40 0.60 -6.00 4.00 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.40 2.33 2.37 2.29 2.00 2.20 2.35%
Adjusted Per Share Value based on latest NOSH - 163,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 70.25 53.71 29.26 34.72 27.45 45.52 66.35 0.95%
EPS 4.32 3.49 1.44 2.22 0.50 -4.61 2.81 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4409 2.3132 2.2532 2.188 1.8984 1.5646 1.5466 7.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.92 0.945 0.85 1.17 1.50 0.915 0.61 -
P/RPS 1.26 1.70 2.81 3.11 4.53 1.57 0.65 11.65%
P/EPS 20.56 26.10 57.14 48.75 250.00 -15.54 15.25 5.10%
EY 4.86 3.83 1.75 2.05 0.40 -6.44 6.56 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.36 0.49 0.66 0.46 0.28 4.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 23/05/16 20/05/15 27/05/14 22/05/13 23/05/12 -
Price 0.905 0.975 0.95 1.19 1.48 1.23 0.81 -
P/RPS 1.24 1.75 3.14 3.16 4.47 2.11 0.86 6.28%
P/EPS 20.23 26.93 63.86 49.58 246.67 -20.89 20.25 -0.01%
EY 4.94 3.71 1.57 2.02 0.41 -4.79 4.94 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.41 0.50 0.65 0.62 0.37 -0.45%

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