[CRESBLD] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.97%
YoY- -61.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 559,486 453,709 387,376 270,066 329,806 376,534 249,130 14.42%
PBT 23,261 35,452 17,700 18,260 40,374 39,487 22,598 0.48%
Tax -6,149 -8,040 -7,037 -5,904 -8,455 -12,978 -9,584 -7.12%
NP 17,112 27,412 10,663 12,356 31,919 26,509 13,014 4.66%
-
NP to SH 19,776 27,447 10,664 12,356 31,919 26,509 13,014 7.21%
-
Tax Rate 26.43% 22.68% 39.76% 32.33% 20.94% 32.87% 42.41% -
Total Cost 542,374 426,297 376,713 257,710 297,887 350,025 236,116 14.85%
-
Net Worth 263,198 258,399 237,489 230,597 221,918 197,086 123,166 13.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,286 4,969 4,049 3,811 8,671 6,260 2,300 18.22%
Div Payout % 31.79% 18.10% 37.98% 30.85% 27.17% 23.62% 17.68% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 263,198 258,399 237,489 230,597 221,918 197,086 123,166 13.47%
NOSH 123,567 122,464 123,692 124,647 122,607 123,953 123,166 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.06% 6.04% 2.75% 4.58% 9.68% 7.04% 5.22% -
ROE 7.51% 10.62% 4.49% 5.36% 14.38% 13.45% 10.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 452.78 370.48 313.18 216.66 268.99 303.77 202.27 14.35%
EPS 16.00 22.41 8.62 9.91 26.03 21.39 10.57 7.14%
DPS 5.00 4.06 3.27 3.06 7.00 5.00 1.87 17.79%
NAPS 2.13 2.11 1.92 1.85 1.81 1.59 1.00 13.41%
Adjusted Per Share Value based on latest NOSH - 124,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 316.23 256.45 218.95 152.65 186.41 212.83 140.81 14.42%
EPS 11.18 15.51 6.03 6.98 18.04 14.98 7.36 7.20%
DPS 3.55 2.81 2.29 2.15 4.90 3.54 1.30 18.20%
NAPS 1.4877 1.4605 1.3423 1.3034 1.2543 1.114 0.6962 13.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.60 0.71 0.56 0.74 0.85 0.79 -
P/RPS 0.19 0.16 0.23 0.26 0.28 0.28 0.39 -11.28%
P/EPS 5.50 2.68 8.24 5.65 2.84 3.97 7.48 -4.99%
EY 18.19 37.35 12.14 17.70 35.18 25.16 13.37 5.25%
DY 5.68 6.76 4.61 5.46 9.46 5.88 2.36 15.74%
P/NAPS 0.41 0.28 0.37 0.30 0.41 0.53 0.79 -10.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 -
Price 0.83 0.52 0.53 0.57 0.62 0.83 0.75 -
P/RPS 0.18 0.14 0.17 0.26 0.23 0.27 0.37 -11.30%
P/EPS 5.19 2.32 6.15 5.75 2.38 3.88 7.10 -5.08%
EY 19.28 43.10 16.27 17.39 41.99 25.77 14.09 5.36%
DY 6.02 7.80 6.18 5.36 11.29 6.02 2.49 15.83%
P/NAPS 0.39 0.25 0.28 0.31 0.34 0.52 0.75 -10.31%

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