[CRESBLD] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

22-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -15.54%

YoY- -76.7%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	606,778	568,825	397,512	267,356	221,723	200,807	411,147	6.69%
YoY %	6.67%	43.10%	48.68%	20.58%	10.42%	-51.16%	-	-
Horiz. %	147.58%	138.35%	96.68%	65.03%	53.93%	48.84%	100.00%	-
PBT	92,880	54,348	39,322	18,707	24,009	40,374	69,562	4.93%
YoY %	70.90%	38.21%	110.20%	-22.08%	-40.53%	-41.96%	-	-
Horiz. %	133.52%	78.13%	56.53%	26.89%	34.51%	58.04%	100.00%	-
Tax	-26,291	-18,623	-18,700	-9,466	-6,402	-14,012	-6,580	25.95%
YoY %	-41.17%	0.41%	-97.55%	-47.86%	54.31%	-112.95%	-	-
Horiz. %	399.56%	283.02%	284.19%	143.86%	97.29%	212.95%	100.00%	-
NP	66,589	35,725	20,622	9,241	17,607	26,362	62,982	0.93%
YoY %	86.39%	73.24%	123.16%	-47.52%	-33.21%	-58.14%	-	-
Horiz. %	105.73%	56.72%	32.74%	14.67%	27.96%	41.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,785	34,258	19,025	5,570	23,907	12,136	62,563	0.58%
YoY %	89.11%	80.07%	241.56%	-76.70%	96.99%	-80.60%	-	-
Horiz. %	103.55%	54.76%	30.41%	8.90%	38.21%	19.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.31%	34.27%	47.56%	50.60%	26.67%	34.71%	9.46%	-
YoY %	-17.39%	-27.94%	-6.01%	89.73%	-23.16%	266.91%	-	-
Horiz. %	299.26%	362.26%	502.75%	534.88%	281.92%	366.91%	100.00%	-
Total Cost	540,189	533,100	376,890	258,115	204,116	174,445	348,165	7.59%
YoY %	1.33%	41.45%	46.02%	26.46%	17.01%	-49.90%	-	-
Horiz. %	155.15%	153.12%	108.25%	74.14%	58.63%	50.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,054	443,799	416,488	403,076	389,403	374,894	280,634	10.06%
YoY %	12.45%	6.56%	3.33%	3.51%	3.87%	33.59%	-	-
Horiz. %	177.83%	158.14%	148.41%	143.63%	138.76%	133.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	7,645	6,827	6,820	7,085	6,174	5,992	6,801	1.96%
YoY %	11.98%	0.10%	-3.74%	14.76%	3.04%	-11.90%	-	-
Horiz. %	112.41%	100.38%	100.28%	104.18%	90.78%	88.10%	100.00%	-
Div Payout %	11.80%	19.93%	35.85%	127.22%	25.83%	49.38%	10.87%	-
YoY %	-40.79%	-44.41%	-71.82%	392.53%	-47.69%	354.28%	-	-
Horiz. %	108.56%	183.35%	329.81%	1,170.38%	237.63%	454.28%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	499,054	443,799	416,488	403,076	389,403	374,894	280,634	10.06%
YoY %	12.45%	6.56%	3.33%	3.51%	3.87%	33.59%	-	-
Horiz. %	177.83%	158.14%	148.41%	143.63%	138.76%	133.59%	100.00%	-
NOSH	176,921	176,921	176,921	176,921	165,703	161,592	140,317	3.93%
YoY %	0.00%	0.00%	0.00%	6.77%	2.54%	15.16%	-	-
Horiz. %	126.09%	126.09%	126.09%	126.09%	118.09%	115.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.97%	6.28%	5.19%	3.46%	7.94%	13.13%	15.32%	-
YoY %	74.68%	21.00%	50.00%	-56.42%	-39.53%	-14.30%	-	-
Horiz. %	71.61%	40.99%	33.88%	22.58%	51.83%	85.70%	100.00%	-
ROE	12.98%	7.72%	4.57%	1.38%	6.14%	3.24%	22.29%	-
YoY %	68.13%	68.93%	231.16%	-77.52%	89.51%	-85.46%	-	-
Horiz. %	58.23%	34.63%	20.50%	6.19%	27.55%	14.54%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	363.54	333.25	232.88	156.54	133.81	124.27	293.01	3.65%
YoY %	9.09%	43.10%	48.77%	16.99%	7.68%	-57.59%	-	-
Horiz. %	124.07%	113.73%	79.48%	53.42%	45.67%	42.41%	100.00%	-
EPS	38.81	20.07	11.15	3.26	14.43	7.51	44.59	-2.28%
YoY %	93.37%	80.00%	242.02%	-77.41%	92.14%	-83.16%	-	-
Horiz. %	87.04%	45.01%	25.01%	7.31%	32.36%	16.84%	100.00%	-
DPS	4.58	4.00	4.00	4.15	3.75	3.71	4.85	-0.94%
YoY %	14.50%	0.00%	-3.61%	10.67%	1.08%	-23.51%	-	-
Horiz. %	94.43%	82.47%	82.47%	85.57%	77.32%	76.49%	100.00%	-
NAPS	2.99	2.60	2.44	2.36	2.35	2.32	2.00	6.92%
YoY %	15.00%	6.56%	3.39%	0.43%	1.29%	16.00%	-	-
Horiz. %	149.50%	130.00%	122.00%	118.00%	117.50%	116.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 176,921
RPS	342.96	321.51	224.68	151.12	125.32	113.50	232.39	6.69%
YoY %	6.67%	43.10%	48.68%	20.59%	10.41%	-51.16%	-	-
Horiz. %	147.58%	138.35%	96.68%	65.03%	53.93%	48.84%	100.00%	-
EPS	36.62	19.36	10.75	3.15	13.51	6.86	35.36	0.58%
YoY %	89.15%	80.09%	241.27%	-76.68%	96.94%	-80.60%	-	-
Horiz. %	103.56%	54.75%	30.40%	8.91%	38.21%	19.40%	100.00%	-
DPS	4.32	3.86	3.86	4.01	3.49	3.39	3.84	1.98%
YoY %	11.92%	0.00%	-3.74%	14.90%	2.95%	-11.72%	-	-
Horiz. %	112.50%	100.52%	100.52%	104.43%	90.89%	88.28%	100.00%	-
NAPS	2.8208	2.5085	2.3541	2.2783	2.201	2.119	1.5862	10.06%
YoY %	12.45%	6.56%	3.33%	3.51%	3.87%	33.59%	-	-
Horiz. %	177.83%	158.15%	148.41%	143.63%	138.76%	133.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.09	0.945	1.07	0.92	1.14	1.56	1.26	-
P/RPS	0.30	0.28	0.46	0.59	0.85	1.26	0.43	-5.82%
YoY %	7.14%	-39.13%	-22.03%	-30.59%	-32.54%	193.02%	-	-
Horiz. %	69.77%	65.12%	106.98%	137.21%	197.67%	293.02%	100.00%	-
P/EPS	2.81	4.71	9.60	28.21	7.90	20.77	2.83	-0.11%
YoY %	-40.34%	-50.94%	-65.97%	257.09%	-61.96%	633.92%	-	-
Horiz. %	99.29%	166.43%	339.22%	996.82%	279.15%	733.92%	100.00%	-
EY	35.61	21.24	10.42	3.54	12.66	4.81	35.39	0.10%
YoY %	67.66%	103.84%	194.35%	-72.04%	163.20%	-86.41%	-	-
Horiz. %	100.62%	60.02%	29.44%	10.00%	35.77%	13.59%	100.00%	-
DY	4.20	4.23	3.74	4.51	3.29	2.38	3.85	1.46%
YoY %	-0.71%	13.10%	-17.07%	37.08%	38.24%	-38.18%	-	-
Horiz. %	109.09%	109.87%	97.14%	117.14%	85.45%	61.82%	100.00%	-
P/NAPS	0.36	0.36	0.44	0.39	0.49	0.67	0.63	-8.90%
YoY %	0.00%	-18.18%	12.82%	-20.41%	-26.87%	6.35%	-	-
Horiz. %	57.14%	57.14%	69.84%	61.90%	77.78%	106.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/19	28/08/18	23/08/17	22/08/16	24/08/15	27/08/14	28/08/13	-
Price	1.02	0.87	1.19	0.90	0.98	1.57	1.26	-
P/RPS	0.28	0.26	0.51	0.57	0.73	1.26	0.43	-6.89%
YoY %	7.69%	-49.02%	-10.53%	-21.92%	-42.06%	193.02%	-	-
Horiz. %	65.12%	60.47%	118.60%	132.56%	169.77%	293.02%	100.00%	-
P/EPS	2.63	4.33	10.68	27.60	6.79	20.90	2.83	-1.21%
YoY %	-39.26%	-59.46%	-61.30%	306.48%	-67.51%	638.52%	-	-
Horiz. %	92.93%	153.00%	377.39%	975.27%	239.93%	738.52%	100.00%	-
EY	38.05	23.07	9.37	3.62	14.72	4.78	35.39	1.21%
YoY %	64.93%	146.21%	158.84%	-75.41%	207.95%	-86.49%	-	-
Horiz. %	107.52%	65.19%	26.48%	10.23%	41.59%	13.51%	100.00%	-
DY	4.49	4.60	3.36	4.61	3.83	2.36	3.85	2.59%
YoY %	-2.39%	36.90%	-27.11%	20.37%	62.29%	-38.70%	-	-
Horiz. %	116.62%	119.48%	87.27%	119.74%	99.48%	61.30%	100.00%	-
P/NAPS	0.34	0.33	0.49	0.38	0.42	0.68	0.63	-9.76%
YoY %	3.03%	-32.65%	28.95%	-9.52%	-38.24%	7.94%	-	-
Horiz. %	53.97%	52.38%	77.78%	60.32%	66.67%	107.94%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

280

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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