[CRESBLD] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.13%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 221,723 200,807 411,147 559,486 453,709 387,376 270,066 -3.23%
PBT 24,009 40,374 69,562 23,261 35,452 17,700 18,260 4.66%
Tax -6,402 -14,012 -6,580 -6,149 -8,040 -7,037 -5,904 1.35%
NP 17,607 26,362 62,982 17,112 27,412 10,663 12,356 6.07%
-
NP to SH 23,907 12,136 62,563 19,776 27,447 10,664 12,356 11.62%
-
Tax Rate 26.67% 34.71% 9.46% 26.43% 22.68% 39.76% 32.33% -
Total Cost 204,116 174,445 348,165 542,374 426,297 376,713 257,710 -3.80%
-
Net Worth 389,403 374,894 280,634 263,198 258,399 237,489 230,597 9.12%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,174 5,992 6,801 6,286 4,969 4,049 3,811 8.36%
Div Payout % 25.83% 49.38% 10.87% 31.79% 18.10% 37.98% 30.85% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 389,403 374,894 280,634 263,198 258,399 237,489 230,597 9.12%
NOSH 165,703 161,592 140,317 123,567 122,464 123,692 124,647 4.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.94% 13.13% 15.32% 3.06% 6.04% 2.75% 4.58% -
ROE 6.14% 3.24% 22.29% 7.51% 10.62% 4.49% 5.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 133.81 124.27 293.01 452.78 370.48 313.18 216.66 -7.71%
EPS 14.43 7.51 44.59 16.00 22.41 8.62 9.91 6.45%
DPS 3.75 3.71 4.85 5.00 4.06 3.27 3.06 3.44%
NAPS 2.35 2.32 2.00 2.13 2.11 1.92 1.85 4.06%
Adjusted Per Share Value based on latest NOSH - 123,567
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.32 113.50 232.39 316.23 256.45 218.95 152.65 -3.23%
EPS 13.51 6.86 35.36 11.18 15.51 6.03 6.98 11.62%
DPS 3.49 3.39 3.84 3.55 2.81 2.29 2.15 8.40%
NAPS 2.201 2.119 1.5862 1.4877 1.4605 1.3423 1.3034 9.12%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.14 1.56 1.26 0.88 0.60 0.71 0.56 -
P/RPS 0.85 1.26 0.43 0.19 0.16 0.23 0.26 21.81%
P/EPS 7.90 20.77 2.83 5.50 2.68 8.24 5.65 5.74%
EY 12.66 4.81 35.39 18.19 37.35 12.14 17.70 -5.42%
DY 3.29 2.38 3.85 5.68 6.76 4.61 5.46 -8.09%
P/NAPS 0.49 0.67 0.63 0.41 0.28 0.37 0.30 8.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 28/08/13 15/08/12 25/08/11 19/08/10 20/08/09 -
Price 0.98 1.57 1.26 0.83 0.52 0.53 0.57 -
P/RPS 0.73 1.26 0.43 0.18 0.14 0.17 0.26 18.76%
P/EPS 6.79 20.90 2.83 5.19 2.32 6.15 5.75 2.80%
EY 14.72 4.78 35.39 19.28 43.10 16.27 17.39 -2.73%
DY 3.83 2.36 3.85 6.02 7.80 6.18 5.36 -5.44%
P/NAPS 0.42 0.68 0.63 0.39 0.25 0.28 0.31 5.18%

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