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

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.08%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 281,768 304,309 367,349 298,446 249,177 246,949 143,021 11.95%
PBT 19,465 28,576 43,317 30,976 23,832 24,669 18,794 0.58%
Tax -6,200 -6,507 -12,033 -12,356 -9,321 -8,389 -8,456 -5.03%
NP 13,265 22,069 31,284 18,620 14,511 16,280 10,338 4.23%
-
NP to SH 13,265 22,069 31,284 18,620 14,511 16,254 12,350 1.19%
-
Tax Rate 31.85% 22.77% 27.78% 39.89% 39.11% 34.01% 44.99% -
Total Cost 268,503 282,240 336,065 279,826 234,666 230,669 132,683 12.45%
-
Net Worth 227,589 223,852 204,123 178,133 84,005 69,304 33,088 37.86%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,811 8,671 6,260 2,300 6,794 2,068 - -
Div Payout % 28.73% 39.29% 20.01% 12.36% 46.82% 12.72% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 227,589 223,852 204,123 178,133 84,005 69,304 33,088 37.86%
NOSH 122,360 126,470 123,711 124,568 114,014 112,745 93,391 4.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.71% 7.25% 8.52% 6.24% 5.82% 6.59% 7.23% -
ROE 5.83% 9.86% 15.33% 10.45% 17.27% 23.45% 37.32% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 230.28 240.62 296.94 239.58 218.55 219.03 153.14 7.02%
EPS 10.84 17.45 25.29 14.95 12.73 14.42 13.22 -3.25%
DPS 3.11 6.86 5.00 1.85 6.00 1.83 0.00 -
NAPS 1.86 1.77 1.65 1.43 0.7368 0.6147 0.3543 31.79%
Adjusted Per Share Value based on latest NOSH - 124,568
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 159.26 172.00 207.63 168.69 140.84 139.58 80.84 11.95%
EPS 7.50 12.47 17.68 10.52 8.20 9.19 6.98 1.20%
DPS 2.15 4.90 3.54 1.30 3.84 1.17 0.00 -
NAPS 1.2864 1.2653 1.1538 1.0069 0.4748 0.3917 0.187 37.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 5.17 2.58 3.36 4.88 5.74 5.55 7.41 -5.81%
EY 19.36 38.78 29.75 20.48 17.43 18.02 13.49 6.20%
DY 5.56 15.24 5.88 2.53 8.22 2.29 0.00 -
P/NAPS 0.30 0.25 0.52 0.51 0.99 1.30 2.77 -30.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 5.44 2.29 3.52 5.29 4.79 5.41 8.17 -6.54%
EY 18.37 43.62 28.41 18.92 20.86 18.48 12.24 6.99%
DY 5.28 17.14 5.62 2.34 9.84 2.35 0.00 -
P/NAPS 0.32 0.23 0.54 0.55 0.83 1.27 3.05 -31.29%

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