[CRESBLD] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	281,768	304,309	367,349	298,446	249,177	246,949	143,021	11.95%
YoY %	-7.41%	-17.16%	23.09%	19.77%	0.90%	72.67%	-	-
Horiz. %	197.01%	212.77%	256.85%	208.67%	174.22%	172.67%	100.00%	-
PBT	19,465	28,576	43,317	30,976	23,832	24,669	18,794	0.58%
YoY %	-31.88%	-34.03%	39.84%	29.98%	-3.39%	31.26%	-	-
Horiz. %	103.57%	152.05%	230.48%	164.82%	126.81%	131.26%	100.00%	-
Tax	-6,200	-6,507	-12,033	-12,356	-9,321	-8,389	-8,456	-5.03%
YoY %	4.72%	45.92%	2.61%	-32.56%	-11.11%	0.79%	-	-
Horiz. %	73.32%	76.95%	142.30%	146.12%	110.23%	99.21%	100.00%	-
NP	13,265	22,069	31,284	18,620	14,511	16,280	10,338	4.23%
YoY %	-39.89%	-29.46%	68.01%	28.32%	-10.87%	57.48%	-	-
Horiz. %	128.31%	213.47%	302.61%	180.11%	140.37%	157.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,265	22,069	31,284	18,620	14,511	16,254	12,350	1.19%
YoY %	-39.89%	-29.46%	68.01%	28.32%	-10.72%	31.61%	-	-
Horiz. %	107.41%	178.70%	253.31%	150.77%	117.50%	131.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.85%	22.77%	27.78%	39.89%	39.11%	34.01%	44.99%	-
YoY %	39.88%	-18.03%	-30.36%	1.99%	15.00%	-24.41%	-	-
Horiz. %	70.79%	50.61%	61.75%	88.66%	86.93%	75.59%	100.00%	-
Total Cost	268,503	282,240	336,065	279,826	234,666	230,669	132,683	12.45%
YoY %	-4.87%	-16.02%	20.10%	19.24%	1.73%	73.85%	-	-
Horiz. %	202.36%	212.72%	253.28%	210.90%	176.86%	173.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,589	223,852	204,123	178,133	84,005	69,304	33,088	37.86%
YoY %	1.67%	9.67%	14.59%	112.05%	21.21%	109.45%	-	-
Horiz. %	687.83%	676.54%	616.91%	538.36%	253.88%	209.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	3,811	8,671	6,260	2,300	6,794	2,068	-	-
YoY %	-56.05%	38.51%	172.17%	-66.15%	228.53%	0.00%	-	-
Horiz. %	184.28%	419.29%	302.71%	111.22%	328.53%	100.00%	-	-
Div Payout %	28.73%	39.29%	20.01%	12.36%	46.82%	12.72%	-	-
YoY %	-26.88%	96.35%	61.89%	-73.60%	268.08%	0.00%	-	-
Horiz. %	225.86%	308.88%	157.31%	97.17%	368.08%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	227,589	223,852	204,123	178,133	84,005	69,304	33,088	37.86%
YoY %	1.67%	9.67%	14.59%	112.05%	21.21%	109.45%	-	-
Horiz. %	687.83%	676.54%	616.91%	538.36%	253.88%	209.45%	100.00%	-
NOSH	122,360	126,470	123,711	124,568	114,014	112,745	93,391	4.60%
YoY %	-3.25%	2.23%	-0.69%	9.26%	1.13%	20.72%	-	-
Horiz. %	131.02%	135.42%	132.47%	133.38%	122.08%	120.72%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	4.71%	7.25%	8.52%	6.24%	5.82%	6.59%	7.23%	-
YoY %	-35.03%	-14.91%	36.54%	7.22%	-11.68%	-8.85%	-	-
Horiz. %	65.15%	100.28%	117.84%	86.31%	80.50%	91.15%	100.00%	-
ROE	5.83%	9.86%	15.33%	10.45%	17.27%	23.45%	37.32%	-
YoY %	-40.87%	-35.68%	46.70%	-39.49%	-26.35%	-37.17%	-	-
Horiz. %	15.62%	26.42%	41.08%	28.00%	46.28%	62.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	230.28	240.62	296.94	239.58	218.55	219.03	153.14	7.02%
YoY %	-4.30%	-18.97%	23.94%	9.62%	-0.22%	43.03%	-	-
Horiz. %	150.37%	157.12%	193.90%	156.45%	142.71%	143.03%	100.00%	-
EPS	10.84	17.45	25.29	14.95	12.73	14.42	13.22	-3.25%
YoY %	-37.88%	-31.00%	69.16%	17.44%	-11.72%	9.08%	-	-
Horiz. %	82.00%	132.00%	191.30%	113.09%	96.29%	109.08%	100.00%	-
DPS	3.11	6.86	5.00	1.85	6.00	1.83	0.00	-
YoY %	-54.66%	37.20%	170.27%	-69.17%	227.87%	0.00%	-	-
Horiz. %	169.95%	374.86%	273.22%	101.09%	327.87%	100.00%	-	-
NAPS	1.86	1.77	1.65	1.43	0.7368	0.6147	0.3543	31.79%
YoY %	5.08%	7.27%	15.38%	94.08%	19.86%	73.50%	-	-
Horiz. %	524.98%	499.58%	465.71%	403.61%	207.96%	173.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 124,568
RPS	159.26	172.00	207.63	168.69	140.84	139.58	80.84	11.95%
YoY %	-7.41%	-17.16%	23.08%	19.77%	0.90%	72.66%	-	-
Horiz. %	197.01%	212.77%	256.84%	208.67%	174.22%	172.66%	100.00%	-
EPS	7.50	12.47	17.68	10.52	8.20	9.19	6.98	1.20%
YoY %	-39.86%	-29.47%	68.06%	28.29%	-10.77%	31.66%	-	-
Horiz. %	107.45%	178.65%	253.30%	150.72%	117.48%	131.66%	100.00%	-
DPS	2.15	4.90	3.54	1.30	3.84	1.17	0.00	-
YoY %	-56.12%	38.42%	172.31%	-66.15%	228.21%	0.00%	-	-
Horiz. %	183.76%	418.80%	302.56%	111.11%	328.21%	100.00%	-	-
NAPS	1.2864	1.2653	1.1538	1.0069	0.4748	0.3917	0.187	37.86%
YoY %	1.67%	9.66%	14.59%	112.07%	21.22%	109.47%	-	-
Horiz. %	687.91%	676.63%	617.01%	538.45%	253.90%	209.47%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.56	0.45	0.85	0.73	0.73	0.80	0.98	-
P/RPS	0.24	0.19	0.29	0.30	0.33	0.37	0.64	-15.06%
YoY %	26.32%	-34.48%	-3.33%	-9.09%	-10.81%	-42.19%	-	-
Horiz. %	37.50%	29.69%	45.31%	46.88%	51.56%	57.81%	100.00%	-
P/EPS	5.17	2.58	3.36	4.88	5.74	5.55	7.41	-5.81%
YoY %	100.39%	-23.21%	-31.15%	-14.98%	3.42%	-25.10%	-	-
Horiz. %	69.77%	34.82%	45.34%	65.86%	77.46%	74.90%	100.00%	-
EY	19.36	38.78	29.75	20.48	17.43	18.02	13.49	6.20%
YoY %	-50.08%	30.35%	45.26%	17.50%	-3.27%	33.58%	-	-
Horiz. %	143.51%	287.47%	220.53%	151.82%	129.21%	133.58%	100.00%	-
DY	5.56	15.24	5.88	2.53	8.22	2.29	0.00	-
YoY %	-63.52%	159.18%	132.41%	-69.22%	258.95%	0.00%	-	-
Horiz. %	242.79%	665.50%	256.77%	110.48%	358.95%	100.00%	-	-
P/NAPS	0.30	0.25	0.52	0.51	0.99	1.30	2.77	-30.93%
YoY %	20.00%	-51.92%	1.96%	-48.48%	-23.85%	-53.07%	-	-
Horiz. %	10.83%	9.03%	18.77%	18.41%	35.74%	46.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	24/11/08	26/11/07	20/11/06	24/11/05	24/11/04	14/11/03	-
Price	0.59	0.40	0.89	0.79	0.61	0.78	1.08	-
P/RPS	0.26	0.17	0.30	0.33	0.28	0.36	0.71	-15.40%
YoY %	52.94%	-43.33%	-9.09%	17.86%	-22.22%	-49.30%	-	-
Horiz. %	36.62%	23.94%	42.25%	46.48%	39.44%	50.70%	100.00%	-
P/EPS	5.44	2.29	3.52	5.29	4.79	5.41	8.17	-6.54%
YoY %	137.55%	-34.94%	-33.46%	10.44%	-11.46%	-33.78%	-	-
Horiz. %	66.59%	28.03%	43.08%	64.75%	58.63%	66.22%	100.00%	-
EY	18.37	43.62	28.41	18.92	20.86	18.48	12.24	6.99%
YoY %	-57.89%	53.54%	50.16%	-9.30%	12.88%	50.98%	-	-
Horiz. %	150.08%	356.37%	232.11%	154.58%	170.42%	150.98%	100.00%	-
DY	5.28	17.14	5.62	2.34	9.84	2.35	0.00	-
YoY %	-69.19%	204.98%	140.17%	-76.22%	318.72%	0.00%	-	-
Horiz. %	224.68%	729.36%	239.15%	99.57%	418.72%	100.00%	-	-
P/NAPS	0.32	0.23	0.54	0.55	0.83	1.27	3.05	-31.29%
YoY %	39.13%	-57.41%	-1.82%	-33.73%	-34.65%	-58.36%	-	-
Horiz. %	10.49%	7.54%	17.70%	18.03%	27.21%	41.64%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:25:00

OBV

5 Mins

BUY

2024-06-28 16:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-28 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:20:00

OBV

10 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

741

MPI

MALAYSIAN PACIFIC INDUSTRIES

671

PTRANS

PERAK TRANSIT BERHAD

660

HLIND

HONG LEONG INDUSTRIES BHD

656

YTLPOWR

YTL POWER INTERNATIONAL BHD

578

MYEG

MY E.G. SERVICES BHD

527

GENTING

GENTING BHD

522

NOTION

NOTION VTEC BHD

484

THETA

THETA EDGE BERHAD

474

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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