[CRESBLD] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -8.75%

YoY- -13.69%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	411,147	559,486	453,709	387,376	270,066	329,806	376,534	1.47%
YoY %	-26.51%	23.31%	17.12%	43.44%	-18.11%	-12.41%	-	-
Horiz. %	109.19%	148.59%	120.50%	102.88%	71.72%	87.59%	100.00%	-
PBT	69,562	23,261	35,452	17,700	18,260	40,374	39,487	9.88%
YoY %	199.05%	-34.39%	100.29%	-3.07%	-54.77%	2.25%	-	-
Horiz. %	176.16%	58.91%	89.78%	44.82%	46.24%	102.25%	100.00%	-
Tax	-6,580	-6,149	-8,040	-7,037	-5,904	-8,455	-12,978	-10.69%
YoY %	-7.01%	23.52%	-14.25%	-19.19%	30.17%	34.85%	-	-
Horiz. %	50.70%	47.38%	61.95%	54.22%	45.49%	65.15%	100.00%	-
NP	62,982	17,112	27,412	10,663	12,356	31,919	26,509	15.49%
YoY %	268.06%	-37.57%	157.08%	-13.70%	-61.29%	20.41%	-	-
Horiz. %	237.59%	64.55%	103.41%	40.22%	46.61%	120.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,563	19,776	27,447	10,664	12,356	31,919	26,509	15.37%
YoY %	216.36%	-27.95%	157.38%	-13.69%	-61.29%	20.41%	-	-
Horiz. %	236.01%	74.60%	103.54%	40.23%	46.61%	120.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.46%	26.43%	22.68%	39.76%	32.33%	20.94%	32.87%	-
YoY %	-64.21%	16.53%	-42.96%	22.98%	54.39%	-36.29%	-	-
Horiz. %	28.78%	80.41%	69.00%	120.96%	98.36%	63.71%	100.00%	-
Total Cost	348,165	542,374	426,297	376,713	257,710	297,887	350,025	-0.08%
YoY %	-35.81%	27.23%	13.16%	46.18%	-13.49%	-14.90%	-	-
Horiz. %	99.47%	154.95%	121.79%	107.62%	73.63%	85.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	280,634	263,198	258,399	237,489	230,597	221,918	197,086	6.06%
YoY %	6.62%	1.86%	8.80%	2.99%	3.91%	12.60%	-	-
Horiz. %	142.39%	133.54%	131.11%	120.50%	117.00%	112.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,801	6,286	4,969	4,049	3,811	8,671	6,260	1.38%
YoY %	8.19%	26.50%	22.72%	6.25%	-56.05%	38.51%	-	-
Horiz. %	108.64%	100.42%	79.38%	64.68%	60.88%	138.51%	100.00%	-
Div Payout %	10.87%	31.79%	18.10%	37.98%	30.85%	27.17%	23.62%	-
YoY %	-65.81%	75.64%	-52.34%	23.11%	13.54%	15.03%	-	-
Horiz. %	46.02%	134.59%	76.63%	160.80%	130.61%	115.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	280,634	263,198	258,399	237,489	230,597	221,918	197,086	6.06%
YoY %	6.62%	1.86%	8.80%	2.99%	3.91%	12.60%	-	-
Horiz. %	142.39%	133.54%	131.11%	120.50%	117.00%	112.60%	100.00%	-
NOSH	140,317	123,567	122,464	123,692	124,647	122,607	123,953	2.08%
YoY %	13.56%	0.90%	-0.99%	-0.77%	1.66%	-1.09%	-	-
Horiz. %	113.20%	99.69%	98.80%	99.79%	100.56%	98.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	15.32%	3.06%	6.04%	2.75%	4.58%	9.68%	7.04%	-
YoY %	400.65%	-49.34%	119.64%	-39.96%	-52.69%	37.50%	-	-
Horiz. %	217.61%	43.47%	85.80%	39.06%	65.06%	137.50%	100.00%	-
ROE	22.29%	7.51%	10.62%	4.49%	5.36%	14.38%	13.45%	-
YoY %	196.80%	-29.28%	136.53%	-16.23%	-62.73%	6.91%	-	-
Horiz. %	165.72%	55.84%	78.96%	33.38%	39.85%	106.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	293.01	452.78	370.48	313.18	216.66	268.99	303.77	-0.59%
YoY %	-35.29%	22.21%	18.30%	44.55%	-19.45%	-11.45%	-	-
Horiz. %	96.46%	149.05%	121.96%	103.10%	71.32%	88.55%	100.00%	-
EPS	44.59	16.00	22.41	8.62	9.91	26.03	21.39	13.01%
YoY %	178.69%	-28.60%	159.98%	-13.02%	-61.93%	21.69%	-	-
Horiz. %	208.46%	74.80%	104.77%	40.30%	46.33%	121.69%	100.00%	-
DPS	4.85	5.00	4.06	3.27	3.06	7.00	5.00	-0.50%
YoY %	-3.00%	23.15%	24.16%	6.86%	-56.29%	40.00%	-	-
Horiz. %	97.00%	100.00%	81.20%	65.40%	61.20%	140.00%	100.00%	-
NAPS	2.00	2.13	2.11	1.92	1.85	1.81	1.59	3.89%
YoY %	-6.10%	0.95%	9.90%	3.78%	2.21%	13.84%	-	-
Horiz. %	125.79%	133.96%	132.70%	120.75%	116.35%	113.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 123,692
RPS	232.39	316.23	256.45	218.95	152.65	186.41	212.83	1.47%
YoY %	-26.51%	23.31%	17.13%	43.43%	-18.11%	-12.41%	-	-
Horiz. %	109.19%	148.58%	120.50%	102.88%	71.72%	87.59%	100.00%	-
EPS	35.36	11.18	15.51	6.03	6.98	18.04	14.98	15.37%
YoY %	216.28%	-27.92%	157.21%	-13.61%	-61.31%	20.43%	-	-
Horiz. %	236.05%	74.63%	103.54%	40.25%	46.60%	120.43%	100.00%	-
DPS	3.84	3.55	2.81	2.29	2.15	4.90	3.54	1.36%
YoY %	8.17%	26.33%	22.71%	6.51%	-56.12%	38.42%	-	-
Horiz. %	108.47%	100.28%	79.38%	64.69%	60.73%	138.42%	100.00%	-
NAPS	1.5862	1.4877	1.4605	1.3423	1.3034	1.2543	1.114	6.06%
YoY %	6.62%	1.86%	8.81%	2.98%	3.91%	12.59%	-	-
Horiz. %	142.39%	133.55%	131.10%	120.49%	117.00%	112.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.26	0.88	0.60	0.71	0.56	0.74	0.85	-
P/RPS	0.43	0.19	0.16	0.23	0.26	0.28	0.28	7.40%
YoY %	126.32%	18.75%	-30.43%	-11.54%	-7.14%	0.00%	-	-
Horiz. %	153.57%	67.86%	57.14%	82.14%	92.86%	100.00%	100.00%	-
P/EPS	2.83	5.50	2.68	8.24	5.65	2.84	3.97	-5.48%
YoY %	-48.55%	105.22%	-67.48%	45.84%	98.94%	-28.46%	-	-
Horiz. %	71.28%	138.54%	67.51%	207.56%	142.32%	71.54%	100.00%	-
EY	35.39	18.19	37.35	12.14	17.70	35.18	25.16	5.84%
YoY %	94.56%	-51.30%	207.66%	-31.41%	-49.69%	39.83%	-	-
Horiz. %	140.66%	72.30%	148.45%	48.25%	70.35%	139.83%	100.00%	-
DY	3.85	5.68	6.76	4.61	5.46	9.46	5.88	-6.80%
YoY %	-32.22%	-15.98%	46.64%	-15.57%	-42.28%	60.88%	-	-
Horiz. %	65.48%	96.60%	114.97%	78.40%	92.86%	160.88%	100.00%	-
P/NAPS	0.63	0.41	0.28	0.37	0.30	0.41	0.53	2.91%
YoY %	53.66%	46.43%	-24.32%	23.33%	-26.83%	-22.64%	-	-
Horiz. %	118.87%	77.36%	52.83%	69.81%	56.60%	77.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	15/08/12	25/08/11	19/08/10	20/08/09	25/08/08	27/08/07	-
Price	1.26	0.83	0.52	0.53	0.57	0.62	0.83	-
P/RPS	0.43	0.18	0.14	0.17	0.26	0.23	0.27	8.05%
YoY %	138.89%	28.57%	-17.65%	-34.62%	13.04%	-14.81%	-	-
Horiz. %	159.26%	66.67%	51.85%	62.96%	96.30%	85.19%	100.00%	-
P/EPS	2.83	5.19	2.32	6.15	5.75	2.38	3.88	-5.11%
YoY %	-45.47%	123.71%	-62.28%	6.96%	141.60%	-38.66%	-	-
Horiz. %	72.94%	133.76%	59.79%	158.51%	148.20%	61.34%	100.00%	-
EY	35.39	19.28	43.10	16.27	17.39	41.99	25.77	5.42%
YoY %	83.56%	-55.27%	164.90%	-6.44%	-58.59%	62.94%	-	-
Horiz. %	137.33%	74.82%	167.25%	63.14%	67.48%	162.94%	100.00%	-
DY	3.85	6.02	7.80	6.18	5.36	11.29	6.02	-7.17%
YoY %	-36.05%	-22.82%	26.21%	15.30%	-52.52%	87.54%	-	-
Horiz. %	63.95%	100.00%	129.57%	102.66%	89.04%	187.54%	100.00%	-
P/NAPS	0.63	0.39	0.25	0.28	0.31	0.34	0.52	3.24%
YoY %	61.54%	56.00%	-10.71%	-9.68%	-8.82%	-34.62%	-	-
Horiz. %	121.15%	75.00%	48.08%	53.85%	59.62%	65.38%	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 - 19 June 2024

MQ Trader

MQ Trading Signals

2024-06-19 16:30:00

EMA 5

30 Mins

BUY

2024-06-19 16:20:00

EMA 5

10 Mins

SELL

2024-06-19 16:10:00

EMA 5

5 Mins

SELL

2024-06-19 16:05:00

ADX

5 Mins

SELL

2024-06-19 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

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

568

TOPGLOV

TOP GLOVE CORPORATION BHD

384

DNEX

DAGANG NEXCHANGE BERHAD

378

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

PTRANS

PERAK TRANSIT BERHAD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

320

HLIND

HONG LEONG INDUSTRIES BHD

315

SALCON

SALCON BHD

252

NOTION

NOTION VTEC BHD

251

Daily Stocks

HSI-CXF

0.195

+0.065

233,980,500

HSI-HUZ

0.175

-0.075

171,458,800

TOPGLOV

1.14

-0.03

164,902,100

INIX-OR

0.02

0.00

141,839,900

JAKS

0.19

+0.01

124,707,000

JCY

0.825

-0.005

113,536,700

MYEG

1.06

-0.01

103,497,700

AHB-WC

0.06

0.00

96,620,600

DNEX

0.495

-0.005

90,246,200

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

PANAMY

20.26

+0.18

18,500

KENERGY

0.97

+0.16

48,194,200

HTPADU

2.10

+0.16

2,810,200

PGF

2.33

+0.16

1,482,800

HSI-CVT

0.675

+0.155

447,200

TOYOVEN

1.48

+0.15

1,930,300

HSI-CXK

0.86

+0.14

179,000

HSI-CVF

0.43

+0.13

4,212,700

CVIEW

1.53

+0.13

31,200

PGF-PA

1.39

+0.12

85,400

More gainer Stocks

DLADY

36.86

-0.74

57,100

PETDAG

17.38

-0.40

555,600

SHL

2.54

-0.24

59,300

CHINHIN

3.13

-0.21

1,474,700

MPI

39.70

-0.20

234,400

KESM

7.42

-0.20

73,600

HSI-HUY

0.63

-0.185

362,800

ORIENT

6.97

-0.18

1,220,900

ALLIANZ

21.88

-0.18

9,300

VITROX

4.40

-0.17

3,938,200

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