[CRESBLD] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.47%
YoY- 96.99%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 568,825 397,512 267,356 221,723 200,807 411,147 559,486 0.27%
PBT 54,348 39,322 18,707 24,009 40,374 69,562 23,261 15.18%
Tax -18,623 -18,700 -9,466 -6,402 -14,012 -6,580 -6,149 20.27%
NP 35,725 20,622 9,241 17,607 26,362 62,982 17,112 13.04%
-
NP to SH 34,258 19,025 5,570 23,907 12,136 62,563 19,776 9.58%
-
Tax Rate 34.27% 47.56% 50.60% 26.67% 34.71% 9.46% 26.43% -
Total Cost 533,100 376,890 258,115 204,116 174,445 348,165 542,374 -0.28%
-
Net Worth 443,799 416,488 403,076 389,403 374,894 280,634 263,198 9.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 6,827 6,820 7,085 6,174 5,992 6,801 6,286 1.38%
Div Payout % 19.93% 35.85% 127.22% 25.83% 49.38% 10.87% 31.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 443,799 416,488 403,076 389,403 374,894 280,634 263,198 9.09%
NOSH 176,921 176,921 176,921 165,703 161,592 140,317 123,567 6.16%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.28% 5.19% 3.46% 7.94% 13.13% 15.32% 3.06% -
ROE 7.72% 4.57% 1.38% 6.14% 3.24% 22.29% 7.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 333.25 232.88 156.54 133.81 124.27 293.01 452.78 -4.97%
EPS 20.07 11.15 3.26 14.43 7.51 44.59 16.00 3.84%
DPS 4.00 4.00 4.15 3.75 3.71 4.85 5.00 -3.64%
NAPS 2.60 2.44 2.36 2.35 2.32 2.00 2.13 3.37%
Adjusted Per Share Value based on latest NOSH - 165,703
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 321.51 224.68 151.12 125.32 113.50 232.39 316.23 0.27%
EPS 19.36 10.75 3.15 13.51 6.86 35.36 11.18 9.57%
DPS 3.86 3.86 4.01 3.49 3.39 3.84 3.55 1.40%
NAPS 2.5085 2.3541 2.2783 2.201 2.119 1.5862 1.4877 9.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.945 1.07 0.92 1.14 1.56 1.26 0.88 -
P/RPS 0.28 0.46 0.59 0.85 1.26 0.43 0.19 6.67%
P/EPS 4.71 9.60 28.21 7.90 20.77 2.83 5.50 -2.55%
EY 21.24 10.42 3.54 12.66 4.81 35.39 18.19 2.61%
DY 4.23 3.74 4.51 3.29 2.38 3.85 5.68 -4.79%
P/NAPS 0.36 0.44 0.39 0.49 0.67 0.63 0.41 -2.14%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 22/08/16 24/08/15 27/08/14 28/08/13 15/08/12 -
Price 0.87 1.19 0.90 0.98 1.57 1.26 0.83 -
P/RPS 0.26 0.51 0.57 0.73 1.26 0.43 0.18 6.31%
P/EPS 4.33 10.68 27.60 6.79 20.90 2.83 5.19 -2.97%
EY 23.07 9.37 3.62 14.72 4.78 35.39 19.28 3.03%
DY 4.60 3.36 4.61 3.83 2.36 3.85 6.02 -4.38%
P/NAPS 0.33 0.49 0.38 0.42 0.68 0.63 0.39 -2.74%

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