[CRESBLD] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	387,376	270,066	329,806	376,534	249,130	251,414	233,459	8.80%
YoY %	43.44%	-18.11%	-12.41%	51.14%	-0.91%	7.69%	-	-
Horiz. %	165.93%	115.68%	141.27%	161.28%	106.71%	107.69%	100.00%	-
PBT	17,700	18,260	40,374	39,487	22,598	23,720	28,371	-7.55%
YoY %	-3.07%	-54.77%	2.25%	74.74%	-4.73%	-16.39%	-	-
Horiz. %	62.39%	64.36%	142.31%	139.18%	79.65%	83.61%	100.00%	-
Tax	-7,037	-5,904	-8,455	-12,978	-9,584	-9,089	-9,483	-4.84%
YoY %	-19.19%	30.17%	34.85%	-35.41%	-5.45%	4.15%	-	-
Horiz. %	74.21%	62.26%	89.16%	136.86%	101.07%	95.85%	100.00%	-
NP	10,663	12,356	31,919	26,509	13,014	14,631	18,888	-9.08%
YoY %	-13.70%	-61.29%	20.41%	103.70%	-11.05%	-22.54%	-	-
Horiz. %	56.45%	65.42%	168.99%	140.35%	68.90%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,664	12,356	31,919	26,509	13,014	14,617	18,825	-9.03%
YoY %	-13.69%	-61.29%	20.41%	103.70%	-10.97%	-22.35%	-	-
Horiz. %	56.65%	65.64%	169.56%	140.82%	69.13%	77.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.76%	32.33%	20.94%	32.87%	42.41%	38.32%	33.42%	-
YoY %	22.98%	54.39%	-36.29%	-22.49%	10.67%	14.66%	-	-
Horiz. %	118.97%	96.74%	62.66%	98.35%	126.90%	114.66%	100.00%	-
Total Cost	376,713	257,710	297,887	350,025	236,116	236,783	214,571	9.83%
YoY %	46.18%	-13.49%	-14.90%	48.24%	-0.28%	10.35%	-	-
Horiz. %	175.57%	120.10%	138.83%	163.13%	110.04%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,489	230,597	221,918	197,086	123,166	83,710	69,728	22.64%
YoY %	2.99%	3.91%	12.60%	60.02%	47.13%	20.05%	-	-
Horiz. %	340.59%	330.71%	318.26%	282.65%	176.64%	120.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	4,049	3,811	8,671	6,260	2,300	6,794	2,068	11.84%
YoY %	6.25%	-56.05%	38.51%	172.17%	-66.15%	228.53%	-	-
Horiz. %	195.79%	184.28%	419.29%	302.71%	111.22%	328.53%	100.00%	-
Div Payout %	37.98%	30.85%	27.17%	23.62%	17.68%	46.48%	10.99%	-
YoY %	23.11%	13.54%	15.03%	33.60%	-61.96%	322.93%	-	-
Horiz. %	345.59%	280.71%	247.22%	214.92%	160.87%	422.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	237,489	230,597	221,918	197,086	123,166	83,710	69,728	22.64%
YoY %	2.99%	3.91%	12.60%	60.02%	47.13%	20.05%	-	-
Horiz. %	340.59%	330.71%	318.26%	282.65%	176.64%	120.05%	100.00%	-
NOSH	123,692	124,647	122,607	123,953	123,166	112,423	113,787	1.40%
YoY %	-0.77%	1.66%	-1.09%	0.64%	9.56%	-1.20%	-	-
Horiz. %	108.70%	109.54%	107.75%	108.93%	108.24%	98.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.75%	4.58%	9.68%	7.04%	5.22%	5.82%	8.09%	-
YoY %	-39.96%	-52.69%	37.50%	34.87%	-10.31%	-28.06%	-	-
Horiz. %	33.99%	56.61%	119.65%	87.02%	64.52%	71.94%	100.00%	-
ROE	4.49%	5.36%	14.38%	13.45%	10.57%	17.46%	27.00%	-
YoY %	-16.23%	-62.73%	6.91%	27.25%	-39.46%	-35.33%	-	-
Horiz. %	16.63%	19.85%	53.26%	49.81%	39.15%	64.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	313.18	216.66	268.99	303.77	202.27	223.63	205.17	7.29%
YoY %	44.55%	-19.45%	-11.45%	50.18%	-9.55%	9.00%	-	-
Horiz. %	152.64%	105.60%	131.11%	148.06%	98.59%	109.00%	100.00%	-
EPS	8.62	9.91	26.03	21.39	10.57	13.00	16.54	-10.28%
YoY %	-13.02%	-61.93%	21.69%	102.37%	-18.69%	-21.40%	-	-
Horiz. %	52.12%	59.92%	157.38%	129.32%	63.91%	78.60%	100.00%	-
DPS	3.27	3.06	7.00	5.00	1.87	6.00	1.82	10.25%
YoY %	6.86%	-56.29%	40.00%	167.38%	-68.83%	229.67%	-	-
Horiz. %	179.67%	168.13%	384.62%	274.73%	102.75%	329.67%	100.00%	-
NAPS	1.92	1.85	1.81	1.59	1.00	0.7446	0.6128	20.95%
YoY %	3.78%	2.21%	13.84%	59.00%	34.30%	21.51%	-	-
Horiz. %	313.32%	301.89%	295.37%	259.46%	163.19%	121.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 123,953
RPS	218.95	152.65	186.41	212.83	140.81	142.10	131.96	8.80%
YoY %	43.43%	-18.11%	-12.41%	51.15%	-0.91%	7.68%	-	-
Horiz. %	165.92%	115.68%	141.26%	161.28%	106.71%	107.68%	100.00%	-
EPS	6.03	6.98	18.04	14.98	7.36	8.26	10.64	-9.02%
YoY %	-13.61%	-61.31%	20.43%	103.53%	-10.90%	-22.37%	-	-
Horiz. %	56.67%	65.60%	169.55%	140.79%	69.17%	77.63%	100.00%	-
DPS	2.29	2.15	4.90	3.54	1.30	3.84	1.17	11.83%
YoY %	6.51%	-56.12%	38.42%	172.31%	-66.15%	228.21%	-	-
Horiz. %	195.73%	183.76%	418.80%	302.56%	111.11%	328.21%	100.00%	-
NAPS	1.3423	1.3034	1.2543	1.114	0.6962	0.4731	0.3941	22.64%
YoY %	2.98%	3.91%	12.59%	60.01%	47.16%	20.05%	-	-
Horiz. %	340.60%	330.73%	318.27%	282.67%	176.66%	120.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.71	0.56	0.74	0.85	0.79	0.92	1.04	-
P/RPS	0.23	0.26	0.28	0.28	0.39	0.41	0.51	-12.42%
YoY %	-11.54%	-7.14%	0.00%	-28.21%	-4.88%	-19.61%	-	-
Horiz. %	45.10%	50.98%	54.90%	54.90%	76.47%	80.39%	100.00%	-
P/EPS	8.24	5.65	2.84	3.97	7.48	7.08	6.29	4.60%
YoY %	45.84%	98.94%	-28.46%	-46.93%	5.65%	12.56%	-	-
Horiz. %	131.00%	89.83%	45.15%	63.12%	118.92%	112.56%	100.00%	-
EY	12.14	17.70	35.18	25.16	13.37	14.13	15.91	-4.40%
YoY %	-31.41%	-49.69%	39.83%	88.18%	-5.38%	-11.19%	-	-
Horiz. %	76.30%	111.25%	221.12%	158.14%	84.04%	88.81%	100.00%	-
DY	4.61	5.46	9.46	5.88	2.36	6.52	1.75	17.51%
YoY %	-15.57%	-42.28%	60.88%	149.15%	-63.80%	272.57%	-	-
Horiz. %	263.43%	312.00%	540.57%	336.00%	134.86%	372.57%	100.00%	-
P/NAPS	0.37	0.30	0.41	0.53	0.79	1.24	1.70	-22.43%
YoY %	23.33%	-26.83%	-22.64%	-32.91%	-36.29%	-27.06%	-	-
Horiz. %	21.76%	17.65%	24.12%	31.18%	46.47%	72.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	25/08/08	27/08/07	21/08/06	24/08/05	11/08/04	-
Price	0.53	0.57	0.62	0.83	0.75	0.85	0.90	-
P/RPS	0.17	0.26	0.23	0.27	0.37	0.38	0.44	-14.65%
YoY %	-34.62%	13.04%	-14.81%	-27.03%	-2.63%	-13.64%	-	-
Horiz. %	38.64%	59.09%	52.27%	61.36%	84.09%	86.36%	100.00%	-
P/EPS	6.15	5.75	2.38	3.88	7.10	6.54	5.44	2.06%
YoY %	6.96%	141.60%	-38.66%	-45.35%	8.56%	20.22%	-	-
Horiz. %	113.05%	105.70%	43.75%	71.32%	130.51%	120.22%	100.00%	-
EY	16.27	17.39	41.99	25.77	14.09	15.30	18.38	-2.01%
YoY %	-6.44%	-58.59%	62.94%	82.90%	-7.91%	-16.76%	-	-
Horiz. %	88.52%	94.61%	228.45%	140.21%	76.66%	83.24%	100.00%	-
DY	6.18	5.36	11.29	6.02	2.49	7.06	2.02	20.47%
YoY %	15.30%	-52.52%	87.54%	141.77%	-64.73%	249.50%	-	-
Horiz. %	305.94%	265.35%	558.91%	298.02%	123.27%	349.50%	100.00%	-
P/NAPS	0.28	0.31	0.34	0.52	0.75	1.14	1.47	-24.13%
YoY %	-9.68%	-8.82%	-34.62%	-30.67%	-34.21%	-22.45%	-	-
Horiz. %	19.05%	21.09%	23.13%	35.37%	51.02%	77.55%	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 - 20 June 2024

MQ Trader

MQ Trading Signals

2024-06-20 12:00:00

ADX

5 Mins

SELL

2024-06-20 12:00:00

ADX

10 Mins

SELL

2024-06-20 12:00:00

VOLUME BREAKOUT

10 Mins

BUY

2024-06-20 11:20:00

EMA 5

10 Mins

BUY

2024-06-20 11:20:00

EMA 5

5 Mins

BUY

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

470

DNEX

DAGANG NEXCHANGE BERHAD

437

PTRANS

PERAK TRANSIT BERHAD

366

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

TOPGLOV

TOP GLOVE CORPORATION BHD

351

HLIND

HONG LEONG INDUSTRIES BHD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

285

PBBANK

PUBLIC BANK BHD

285

GENTING

GENTING BHD

284

Daily Stocks

HSI-CXF

0.175

-0.02

213,285,400

HSI-HUZ

0.185

+0.01

197,354,600

INGENIEU

0.065

-0.005

183,419,500

JAKS

0.185

-0.005

150,302,900

INIX-OR

0.02

0.00

141,839,900

MYEG-C5L

0.085

-0.04

94,750,500

1.20

+0.05

92,103,600

KTI

0.315

+0.03

88,099,600

MYEG

1.04

-0.02

85,076,900

AHB-WC

0.065

+0.005

83,819,100

More active Stocks

F&N

32.00

+0.36

206,500

ATECH

3.69

+0.20

441,300

LPI

12.48

+0.18

538,900

CABNET

0.515

+0.135

80,665,900

KGB

3.59

+0.12

1,738,400

APOLLO

6.80

+0.11

45,400

KGB-WB

2.21

+0.10

890,100

HLFG

17.20

+0.10

145,000

UTDPLT

23.80

+0.10

124,600

IDEAL

3.90

+0.09

3,400

More gainer Stocks

HLIND

11.10

-0.20

31,400

ORIENT

6.97

-0.18

1,220,900

AEONCR

7.55

-0.18

707,800

AJI

15.50

-0.18

163,000

HSI-HWM

0.245

-0.165

1,018,000

SUNCON

3.79

-0.16

3,286,300

HEIM

23.14

-0.16

133,600

PANAMY

20.12

-0.14

29,800

KLCC

7.40

-0.13

72,900

LBS

0.77

-0.12

51,334,400

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