[CRESBLD] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.73%
YoY- -10.72%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 304,309 367,349 298,446 249,177 246,949 143,021 0 -
PBT 28,576 43,317 30,976 23,832 24,669 18,794 -7,081 -
Tax -6,507 -12,033 -12,356 -9,321 -8,389 -8,456 0 -
NP 22,069 31,284 18,620 14,511 16,280 10,338 -7,081 -
-
NP to SH 22,069 31,284 18,620 14,511 16,254 12,350 -7,081 -
-
Tax Rate 22.77% 27.78% 39.89% 39.11% 34.01% 44.99% - -
Total Cost 282,240 336,065 279,826 234,666 230,669 132,683 7,081 84.71%
-
Net Worth 223,852 204,123 178,133 84,005 69,304 33,088 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,671 6,260 2,300 6,794 2,068 - - -
Div Payout % 39.29% 20.01% 12.36% 46.82% 12.72% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 223,852 204,123 178,133 84,005 69,304 33,088 0 -
NOSH 126,470 123,711 124,568 114,014 112,745 93,391 50,256 16.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.25% 8.52% 6.24% 5.82% 6.59% 7.23% 0.00% -
ROE 9.86% 15.33% 10.45% 17.27% 23.45% 37.32% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 240.62 296.94 239.58 218.55 219.03 153.14 0.00 -
EPS 17.45 25.29 14.95 12.73 14.42 13.22 -14.09 -
DPS 6.86 5.00 1.85 6.00 1.83 0.00 0.00 -
NAPS 1.77 1.65 1.43 0.7368 0.6147 0.3543 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,014
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 172.00 207.63 168.69 140.84 139.58 80.84 0.00 -
EPS 12.47 17.68 10.52 8.20 9.19 6.98 -4.00 -
DPS 4.90 3.54 1.30 3.84 1.17 0.00 0.00 -
NAPS 1.2653 1.1538 1.0069 0.4748 0.3917 0.187 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.85 0.73 0.73 0.80 0.98 0.18 -
P/RPS 0.19 0.29 0.30 0.33 0.37 0.64 0.00 -
P/EPS 2.58 3.36 4.88 5.74 5.55 7.41 -1.28 -
EY 38.78 29.75 20.48 17.43 18.02 13.49 -78.28 -
DY 15.24 5.88 2.53 8.22 2.29 0.00 0.00 -
P/NAPS 0.25 0.52 0.51 0.99 1.30 2.77 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/11/07 20/11/06 24/11/05 24/11/04 14/11/03 29/11/02 -
Price 0.40 0.89 0.79 0.61 0.78 1.08 0.18 -
P/RPS 0.17 0.30 0.33 0.28 0.36 0.71 0.00 -
P/EPS 2.29 3.52 5.29 4.79 5.41 8.17 -1.28 -
EY 43.62 28.41 18.92 20.86 18.48 12.24 -78.28 -
DY 17.14 5.62 2.34 9.84 2.35 0.00 0.00 -
P/NAPS 0.23 0.54 0.55 0.83 1.27 3.05 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