[CRESBLD] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	329,806	376,534	249,130	251,414	233,459	92,385	1,027	161.45%
YoY %	-12.41%	51.14%	-0.91%	7.69%	152.70%	8,895.62%	-	-
Horiz. %	32,113.53%	36,663.49%	24,258.03%	24,480.43%	22,732.13%	8,995.62%	100.00%	-
PBT	40,374	39,487	22,598	23,720	28,371	12,266	-52,889	-
YoY %	2.25%	74.74%	-4.73%	-16.39%	131.30%	123.19%	-	-
Horiz. %	-76.34%	-74.66%	-42.73%	-44.85%	-53.64%	-23.19%	100.00%	-
Tax	-8,455	-12,978	-9,584	-9,089	-9,483	-6,275	0	-
YoY %	34.85%	-35.41%	-5.45%	4.15%	-51.12%	0.00%	-	-
Horiz. %	134.74%	206.82%	152.73%	144.84%	151.12%	100.00%	-	-
NP	31,919	26,509	13,014	14,631	18,888	5,991	-52,889	-
YoY %	20.41%	103.70%	-11.05%	-22.54%	215.27%	111.33%	-	-
Horiz. %	-60.35%	-50.12%	-24.61%	-27.66%	-35.71%	-11.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,919	26,509	13,014	14,617	18,825	8,054	-52,889	-
YoY %	20.41%	103.70%	-10.97%	-22.35%	133.73%	115.23%	-	-
Horiz. %	-60.35%	-50.12%	-24.61%	-27.64%	-35.59%	-15.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.94%	32.87%	42.41%	38.32%	33.42%	51.16%	-	-
YoY %	-36.29%	-22.49%	10.67%	14.66%	-34.68%	0.00%	-	-
Horiz. %	40.93%	64.25%	82.90%	74.90%	65.32%	100.00%	-	-
Total Cost	297,887	350,025	236,116	236,783	214,571	86,394	53,916	32.92%
YoY %	-14.90%	48.24%	-0.28%	10.35%	148.36%	60.24%	-	-
Horiz. %	552.50%	649.20%	437.93%	439.17%	397.97%	160.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,918	197,086	123,166	83,710	69,728	30,601	0	-
YoY %	12.60%	60.02%	47.13%	20.05%	127.86%	0.00%	-	-
Horiz. %	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	8,671	6,260	2,300	6,794	2,068	-	-	-
YoY %	38.51%	172.17%	-66.15%	228.53%	0.00%	-	-	-
Horiz. %	419.29%	302.71%	111.22%	328.53%	100.00%	-	-	-
Div Payout %	27.17%	23.62%	17.68%	46.48%	10.99%	-	-	-
YoY %	15.03%	33.60%	-61.96%	322.93%	0.00%	-	-	-
Horiz. %	247.22%	214.92%	160.87%	422.93%	100.00%	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	221,918	197,086	123,166	83,710	69,728	30,601	0	-
YoY %	12.60%	60.02%	47.13%	20.05%	127.86%	0.00%	-	-
Horiz. %	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-	-
NOSH	122,607	123,953	123,166	112,423	113,787	94,976	50,243	16.01%
YoY %	-1.09%	0.64%	9.56%	-1.20%	19.81%	89.03%	-	-
Horiz. %	244.03%	246.71%	245.14%	223.76%	226.47%	189.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.68%	7.04%	5.22%	5.82%	8.09%	6.48%	-5,149.85%	-
YoY %	37.50%	34.87%	-10.31%	-28.06%	24.85%	100.13%	-	-
Horiz. %	-0.19%	-0.14%	-0.10%	-0.11%	-0.16%	-0.13%	100.00%	-
ROE	14.38%	13.45%	10.57%	17.46%	27.00%	26.32%	0.00%	-
YoY %	6.91%	27.25%	-39.46%	-35.33%	2.58%	0.00%	-	-
Horiz. %	54.64%	51.10%	40.16%	66.34%	102.58%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	268.99	303.77	202.27	223.63	205.17	97.27	2.04	125.43%
YoY %	-11.45%	50.18%	-9.55%	9.00%	110.93%	4,668.14%	-	-
Horiz. %	13,185.78%	14,890.69%	9,915.20%	10,962.25%	10,057.35%	4,768.14%	100.00%	-
EPS	26.03	21.39	10.57	13.00	16.54	8.48	-105.27	-
YoY %	21.69%	102.37%	-18.69%	-21.40%	95.05%	108.06%	-	-
Horiz. %	-24.73%	-20.32%	-10.04%	-12.35%	-15.71%	-8.06%	100.00%	-
DPS	7.00	5.00	1.87	6.00	1.82	0.00	0.00	-
YoY %	40.00%	167.38%	-68.83%	229.67%	0.00%	0.00%	-	-
Horiz. %	384.62%	274.73%	102.75%	329.67%	100.00%	-	-	-
NAPS	1.81	1.59	1.00	0.7446	0.6128	0.3222	0.00	-
YoY %	13.84%	59.00%	34.30%	21.51%	90.19%	0.00%	-	-
Horiz. %	561.76%	493.48%	310.37%	231.10%	190.19%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 112,423
RPS	186.41	212.83	140.81	142.10	131.96	52.22	0.58	161.49%
YoY %	-12.41%	51.15%	-0.91%	7.68%	152.70%	8,903.45%	-	-
Horiz. %	32,139.66%	36,694.83%	24,277.59%	24,500.00%	22,751.72%	9,003.45%	100.00%	-
EPS	18.04	14.98	7.36	8.26	10.64	4.55	-29.89	-
YoY %	20.43%	103.53%	-10.90%	-22.37%	133.85%	115.22%	-	-
Horiz. %	-60.35%	-50.12%	-24.62%	-27.63%	-35.60%	-15.22%	100.00%	-
DPS	4.90	3.54	1.30	3.84	1.17	0.00	0.00	-
YoY %	38.42%	172.31%	-66.15%	228.21%	0.00%	0.00%	-	-
Horiz. %	418.80%	302.56%	111.11%	328.21%	100.00%	-	-	-
NAPS	1.2543	1.114	0.6962	0.4731	0.3941	0.173	0.00	-
YoY %	12.59%	60.01%	47.16%	20.05%	127.80%	0.00%	-	-
Horiz. %	725.03%	643.93%	402.43%	273.47%	227.80%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/05/02	-
Price	0.74	0.85	0.79	0.92	1.04	0.84	0.18	-
P/RPS	0.28	0.28	0.39	0.41	0.51	0.86	8.81	-43.68%
YoY %	0.00%	-28.21%	-4.88%	-19.61%	-40.70%	-90.24%	-	-
Horiz. %	3.18%	3.18%	4.43%	4.65%	5.79%	9.76%	100.00%	-
P/EPS	2.84	3.97	7.48	7.08	6.29	9.91	-0.17	-
YoY %	-28.46%	-46.93%	5.65%	12.56%	-36.53%	5,929.41%	-	-
Horiz. %	-1,670.59%	-2,335.29%	-4,400.00%	-4,164.71%	-3,700.00%	-5,829.41%	100.00%	-
EY	35.18	25.16	13.37	14.13	15.91	10.10	-584.81	-
YoY %	39.83%	88.18%	-5.38%	-11.19%	57.52%	101.73%	-	-
Horiz. %	-6.02%	-4.30%	-2.29%	-2.42%	-2.72%	-1.73%	100.00%	-
DY	9.46	5.88	2.36	6.52	1.75	0.00	0.00	-
YoY %	60.88%	149.15%	-63.80%	272.57%	0.00%	0.00%	-	-
Horiz. %	540.57%	336.00%	134.86%	372.57%	100.00%	-	-	-
P/NAPS	0.41	0.53	0.79	1.24	1.70	2.61	0.00	-
YoY %	-22.64%	-32.91%	-36.29%	-27.06%	-34.87%	0.00%	-	-
Horiz. %	15.71%	20.31%	30.27%	47.51%	65.13%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	27/08/07	21/08/06	24/08/05	11/08/04	15/08/03	29/08/02	-
Price	0.62	0.83	0.75	0.85	0.90	0.85	0.18	-
P/RPS	0.23	0.27	0.37	0.38	0.44	0.87	8.81	-45.50%
YoY %	-14.81%	-27.03%	-2.63%	-13.64%	-49.43%	-90.12%	-	-
Horiz. %	2.61%	3.06%	4.20%	4.31%	4.99%	9.88%	100.00%	-
P/EPS	2.38	3.88	7.10	6.54	5.44	10.02	-0.17	-
YoY %	-38.66%	-45.35%	8.56%	20.22%	-45.71%	5,994.12%	-	-
Horiz. %	-1,400.00%	-2,282.35%	-4,176.47%	-3,847.06%	-3,200.00%	-5,894.12%	100.00%	-
EY	41.99	25.77	14.09	15.30	18.38	9.98	-584.81	-
YoY %	62.94%	82.90%	-7.91%	-16.76%	84.17%	101.71%	-	-
Horiz. %	-7.18%	-4.41%	-2.41%	-2.62%	-3.14%	-1.71%	100.00%	-
DY	11.29	6.02	2.49	7.06	2.02	0.00	0.00	-
YoY %	87.54%	141.77%	-64.73%	249.50%	0.00%	0.00%	-	-
Horiz. %	558.91%	298.02%	123.27%	349.50%	100.00%	-	-	-
P/NAPS	0.34	0.52	0.75	1.14	1.47	2.64	0.00	-
YoY %	-34.62%	-30.67%	-34.21%	-22.45%	-44.32%	0.00%	-	-
Horiz. %	12.88%	19.70%	28.41%	43.18%	55.68%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

942

GENTING

GENTING BHD

807

JCY

JCY INTERNATIONAL BERHAD

675

DNEX

DAGANG NEXCHANGE BERHAD

367

NOTION

NOTION VTEC BHD

302

HEXCAP

HEXTAR CAPITAL BERHAD

264

TSH

TSH RESOURCES BHD

264

GENM

GENTING MALAYSIA BERHAD

257

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

82,862,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

GDB

0.385

+0.055

23,620,900

BSLCORP-OR

0.005

0.00

12,469,600

GDB-WA

0.14

+0.04

10,643,500

JCY

0.82

-0.025

8,487,500

TECHBASE

0.24

+0.035

7,346,100

ICONIC-OR

0.005

0.00

6,870,400

More active Stocks

PJBUMI

0.965

+0.25

108,000

NESTLE

124.10

+0.10

100

1.82

+0.09

892,500

IJM

3.07

+0.07

255,000

SURIA

2.03

+0.07

600

MFCB

4.76

+0.06

4,700

SCIPACK

2.08

+0.06

1,000

KSENG

6.10

+0.06

1,000

GDB

0.385

+0.055

23,620,900

VS-C80

0.305

+0.055

30,000

More gainer Stocks

MPI

38.90

-0.32

13,000

DLADY

36.10

-0.22

1,500

PIE

6.55

-0.16

1,900

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

13.60

-0.12

48,600

AJI

15.30

-0.12

2,500

BURSA

8.75

-0.11

12,200

PANAMY

20.10

-0.10

2,800

HLIND

11.12

-0.10

200

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More