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

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.7%
YoY- 103.7%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 387,376 270,066 329,806 376,534 249,130 251,414 233,459 8.80%
PBT 17,700 18,260 40,374 39,487 22,598 23,720 28,371 -7.55%
Tax -7,037 -5,904 -8,455 -12,978 -9,584 -9,089 -9,483 -4.84%
NP 10,663 12,356 31,919 26,509 13,014 14,631 18,888 -9.08%
-
NP to SH 10,664 12,356 31,919 26,509 13,014 14,617 18,825 -9.03%
-
Tax Rate 39.76% 32.33% 20.94% 32.87% 42.41% 38.32% 33.42% -
Total Cost 376,713 257,710 297,887 350,025 236,116 236,783 214,571 9.83%
-
Net Worth 237,489 230,597 221,918 197,086 123,166 83,710 69,728 22.64%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,049 3,811 8,671 6,260 2,300 6,794 2,068 11.84%
Div Payout % 37.98% 30.85% 27.17% 23.62% 17.68% 46.48% 10.99% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 237,489 230,597 221,918 197,086 123,166 83,710 69,728 22.64%
NOSH 123,692 124,647 122,607 123,953 123,166 112,423 113,787 1.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.75% 4.58% 9.68% 7.04% 5.22% 5.82% 8.09% -
ROE 4.49% 5.36% 14.38% 13.45% 10.57% 17.46% 27.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 313.18 216.66 268.99 303.77 202.27 223.63 205.17 7.29%
EPS 8.62 9.91 26.03 21.39 10.57 13.00 16.54 -10.28%
DPS 3.27 3.06 7.00 5.00 1.87 6.00 1.82 10.25%
NAPS 1.92 1.85 1.81 1.59 1.00 0.7446 0.6128 20.95%
Adjusted Per Share Value based on latest NOSH - 123,953
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 218.95 152.65 186.41 212.83 140.81 142.10 131.96 8.80%
EPS 6.03 6.98 18.04 14.98 7.36 8.26 10.64 -9.02%
DPS 2.29 2.15 4.90 3.54 1.30 3.84 1.17 11.83%
NAPS 1.3423 1.3034 1.2543 1.114 0.6962 0.4731 0.3941 22.64%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 8.24 5.65 2.84 3.97 7.48 7.08 6.29 4.60%
EY 12.14 17.70 35.18 25.16 13.37 14.13 15.91 -4.40%
DY 4.61 5.46 9.46 5.88 2.36 6.52 1.75 17.51%
P/NAPS 0.37 0.30 0.41 0.53 0.79 1.24 1.70 -22.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 6.15 5.75 2.38 3.88 7.10 6.54 5.44 2.06%
EY 16.27 17.39 41.99 25.77 14.09 15.30 18.38 -2.01%
DY 6.18 5.36 11.29 6.02 2.49 7.06 2.02 20.47%
P/NAPS 0.28 0.31 0.34 0.52 0.75 1.14 1.47 -24.13%

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