[CRESBLD] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 16.78%
YoY- 80.07%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 344,757 296,904 606,778 568,825 397,512 267,356 221,723 7.62%
PBT -82,158 -14,942 92,880 54,348 39,322 18,707 24,009 -
Tax 14,613 2,963 -26,291 -18,623 -18,700 -9,466 -6,402 -
NP -67,545 -11,979 66,589 35,725 20,622 9,241 17,607 -
-
NP to SH -70,406 -9,919 64,785 34,258 19,025 5,570 23,907 -
-
Tax Rate - - 28.31% 34.27% 47.56% 50.60% 26.67% -
Total Cost 412,302 308,883 540,189 533,100 376,890 258,115 204,116 12.41%
-
Net Worth 397,162 476,594 499,054 443,799 416,488 403,076 389,403 0.32%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 5,776 7,645 6,827 6,820 7,085 6,174 -
Div Payout % - 0.00% 11.80% 19.93% 35.85% 127.22% 25.83% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 397,162 476,594 499,054 443,799 416,488 403,076 389,403 0.32%
NOSH 162,107 176,921 176,921 176,921 176,921 176,921 165,703 -0.36%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -19.59% -4.03% 10.97% 6.28% 5.19% 3.46% 7.94% -
ROE -17.73% -2.08% 12.98% 7.72% 4.57% 1.38% 6.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 212.67 183.15 363.54 333.25 232.88 156.54 133.81 8.02%
EPS -43.43 -6.12 38.81 20.07 11.15 3.26 14.43 -
DPS 0.00 3.56 4.58 4.00 4.00 4.15 3.75 -
NAPS 2.45 2.94 2.99 2.60 2.44 2.36 2.35 0.69%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 194.86 167.82 342.96 321.51 224.68 151.12 125.32 7.62%
EPS -39.80 -5.61 36.62 19.36 10.75 3.15 13.51 -
DPS 0.00 3.26 4.32 3.86 3.86 4.01 3.49 -
NAPS 2.2448 2.6938 2.8208 2.5085 2.3541 2.2783 2.201 0.32%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.59 0.75 1.09 0.945 1.07 0.92 1.14 -
P/RPS 0.28 0.41 0.30 0.28 0.46 0.59 0.85 -16.88%
P/EPS -1.36 -12.26 2.81 4.71 9.60 28.21 7.90 -
EY -73.61 -8.16 35.61 21.24 10.42 3.54 12.66 -
DY 0.00 4.75 4.20 4.23 3.74 4.51 3.29 -
P/NAPS 0.24 0.26 0.36 0.36 0.44 0.39 0.49 -11.20%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 26/08/20 21/08/19 28/08/18 23/08/17 22/08/16 24/08/15 -
Price 0.565 0.735 1.02 0.87 1.19 0.90 0.98 -
P/RPS 0.27 0.40 0.28 0.26 0.51 0.57 0.73 -15.26%
P/EPS -1.30 -12.01 2.63 4.33 10.68 27.60 6.79 -
EY -76.87 -8.32 38.05 23.07 9.37 3.62 14.72 -
DY 0.00 4.85 4.49 4.60 3.36 4.61 3.83 -
P/NAPS 0.23 0.25 0.34 0.33 0.49 0.38 0.42 -9.54%

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