[CRESBLD] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.66%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Revenue 367,349 298,446 249,177 246,949 143,021 0 18,062 61.87%
PBT 43,317 30,976 23,832 24,669 18,794 -7,081 -49,606 -
Tax -12,033 -12,356 -9,321 -8,389 -8,456 0 49,606 -
NP 31,284 18,620 14,511 16,280 10,338 -7,081 0 -
-
NP to SH 31,284 18,620 14,511 16,254 12,350 -7,081 -49,886 -
-
Tax Rate 27.78% 39.89% 39.11% 34.01% 44.99% - - -
Total Cost 336,065 279,826 234,666 230,669 132,683 7,081 18,062 59.58%
-
Net Worth 204,123 178,133 84,005 69,304 33,088 0 -178,384 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Div 6,260 2,300 6,794 2,068 - - - -
Div Payout % 20.01% 12.36% 46.82% 12.72% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Net Worth 204,123 178,133 84,005 69,304 33,088 0 -178,384 -
NOSH 123,711 124,568 114,014 112,745 93,391 50,256 50,240 15.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
NP Margin 8.52% 6.24% 5.82% 6.59% 7.23% 0.00% 0.00% -
ROE 15.33% 10.45% 17.27% 23.45% 37.32% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
RPS 296.94 239.58 218.55 219.03 153.14 0.00 35.95 40.15%
EPS 25.29 14.95 12.73 14.42 13.22 -14.09 -99.29 -
DPS 5.00 1.85 6.00 1.83 0.00 0.00 0.00 -
NAPS 1.65 1.43 0.7368 0.6147 0.3543 0.00 -3.5506 -
Adjusted Per Share Value based on latest NOSH - 112,745
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
RPS 207.63 168.69 140.84 139.58 80.84 0.00 10.21 61.86%
EPS 17.68 10.52 8.20 9.19 6.98 -4.00 -28.20 -
DPS 3.54 1.30 3.84 1.17 0.00 0.00 0.00 -
NAPS 1.1538 1.0069 0.4748 0.3917 0.187 0.00 -1.0083 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 -
Price 0.85 0.73 0.73 0.80 0.98 0.18 0.16 -
P/RPS 0.29 0.30 0.33 0.37 0.64 0.00 0.45 -6.78%
P/EPS 3.36 4.88 5.74 5.55 7.41 -1.28 -0.16 -
EY 29.75 20.48 17.43 18.02 13.49 -78.28 -620.59 -
DY 5.88 2.53 8.22 2.29 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.99 1.30 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Date 26/11/07 20/11/06 24/11/05 24/11/04 14/11/03 29/11/02 28/08/01 -
Price 0.89 0.79 0.61 0.78 1.08 0.18 0.28 -
P/RPS 0.30 0.33 0.28 0.36 0.71 0.00 0.78 -14.16%
P/EPS 3.52 5.29 4.79 5.41 8.17 -1.28 -0.28 -
EY 28.41 18.92 20.86 18.48 12.24 -78.28 -354.62 -
DY 5.62 2.34 9.84 2.35 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.83 1.27 3.05 0.00 0.00 -

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
Post a Comment