[CRESBLD] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	428,501	281,768	304,309	367,349	298,446	249,177	246,949	9.61%
YoY %	52.08%	-7.41%	-17.16%	23.09%	19.77%	0.90%	-	-
Horiz. %	173.52%	114.10%	123.23%	148.76%	120.85%	100.90%	100.00%	-
PBT	18,625	19,465	28,576	43,317	30,976	23,832	24,669	-4.57%
YoY %	-4.32%	-31.88%	-34.03%	39.84%	29.98%	-3.39%	-	-
Horiz. %	75.50%	78.90%	115.84%	175.59%	125.57%	96.61%	100.00%	-
Tax	-7,516	-6,200	-6,507	-12,033	-12,356	-9,321	-8,389	-1.81%
YoY %	-21.23%	4.72%	45.92%	2.61%	-32.56%	-11.11%	-	-
Horiz. %	89.59%	73.91%	77.57%	143.44%	147.29%	111.11%	100.00%	-
NP	11,109	13,265	22,069	31,284	18,620	14,511	16,280	-6.16%
YoY %	-16.25%	-39.89%	-29.46%	68.01%	28.32%	-10.87%	-	-
Horiz. %	68.24%	81.48%	135.56%	192.16%	114.37%	89.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,114	13,265	22,069	31,284	18,620	14,511	16,254	-6.13%
YoY %	-16.22%	-39.89%	-29.46%	68.01%	28.32%	-10.72%	-	-
Horiz. %	68.38%	81.61%	135.78%	192.47%	114.56%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.35%	31.85%	22.77%	27.78%	39.89%	39.11%	34.01%	-
YoY %	26.69%	39.88%	-18.03%	-30.36%	1.99%	15.00%	-	-
Horiz. %	118.64%	93.65%	66.95%	81.68%	117.29%	115.00%	100.00%	-
Total Cost	417,392	268,503	282,240	336,065	279,826	234,666	230,669	10.38%
YoY %	55.45%	-4.87%	-16.02%	20.10%	19.24%	1.73%	-	-
Horiz. %	180.95%	116.40%	122.36%	145.69%	121.31%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,617	227,589	223,852	204,123	178,133	84,005	69,304	23.04%
YoY %	5.72%	1.67%	9.67%	14.59%	112.05%	21.21%	-	-
Horiz. %	347.19%	328.39%	323.00%	294.53%	257.03%	121.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	4,049	3,811	8,671	6,260	2,300	6,794	2,068	11.84%
YoY %	6.25%	-56.05%	38.51%	172.17%	-66.15%	228.53%	-	-
Horiz. %	195.79%	184.28%	419.29%	302.71%	111.22%	328.53%	100.00%	-
Div Payout %	36.44%	28.73%	39.29%	20.01%	12.36%	46.82%	12.72%	-
YoY %	26.84%	-26.88%	96.35%	61.89%	-73.60%	268.08%	-	-
Horiz. %	286.48%	225.86%	308.88%	157.31%	97.17%	368.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	240,617	227,589	223,852	204,123	178,133	84,005	69,304	23.04%
YoY %	5.72%	1.67%	9.67%	14.59%	112.05%	21.21%	-	-
Horiz. %	347.19%	328.39%	323.00%	294.53%	257.03%	121.21%	100.00%	-
NOSH	125,321	122,360	126,470	123,711	124,568	114,014	112,745	1.77%
YoY %	2.42%	-3.25%	2.23%	-0.69%	9.26%	1.13%	-	-
Horiz. %	111.15%	108.53%	112.17%	109.73%	110.49%	101.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	2.59%	4.71%	7.25%	8.52%	6.24%	5.82%	6.59%	-
YoY %	-45.01%	-35.03%	-14.91%	36.54%	7.22%	-11.68%	-	-
Horiz. %	39.30%	71.47%	110.02%	129.29%	94.69%	88.32%	100.00%	-
ROE	4.62%	5.83%	9.86%	15.33%	10.45%	17.27%	23.45%	-
YoY %	-20.75%	-40.87%	-35.68%	46.70%	-39.49%	-26.35%	-	-
Horiz. %	19.70%	24.86%	42.05%	65.37%	44.56%	73.65%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	341.92	230.28	240.62	296.94	239.58	218.55	219.03	7.70%
YoY %	48.48%	-4.30%	-18.97%	23.94%	9.62%	-0.22%	-	-
Horiz. %	156.11%	105.14%	109.86%	135.57%	109.38%	99.78%	100.00%	-
EPS	8.87	10.84	17.45	25.29	14.95	12.73	14.42	-7.77%
YoY %	-18.17%	-37.88%	-31.00%	69.16%	17.44%	-11.72%	-	-
Horiz. %	61.51%	75.17%	121.01%	175.38%	103.68%	88.28%	100.00%	-
DPS	3.23	3.11	6.86	5.00	1.85	6.00	1.83	9.92%
YoY %	3.86%	-54.66%	37.20%	170.27%	-69.17%	227.87%	-	-
Horiz. %	176.50%	169.95%	374.86%	273.22%	101.09%	327.87%	100.00%	-
NAPS	1.92	1.86	1.77	1.65	1.43	0.7368	0.6147	20.89%
YoY %	3.23%	5.08%	7.27%	15.38%	94.08%	19.86%	-	-
Horiz. %	312.35%	302.59%	287.95%	268.42%	232.63%	119.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 123,711
RPS	242.20	159.26	172.00	207.63	168.69	140.84	139.58	9.61%
YoY %	52.08%	-7.41%	-17.16%	23.08%	19.77%	0.90%	-	-
Horiz. %	173.52%	114.10%	123.23%	148.75%	120.86%	100.90%	100.00%	-
EPS	6.28	7.50	12.47	17.68	10.52	8.20	9.19	-6.14%
YoY %	-16.27%	-39.86%	-29.47%	68.06%	28.29%	-10.77%	-	-
Horiz. %	68.34%	81.61%	135.69%	192.38%	114.47%	89.23%	100.00%	-
DPS	2.29	2.15	4.90	3.54	1.30	3.84	1.17	11.83%
YoY %	6.51%	-56.12%	38.42%	172.31%	-66.15%	228.21%	-	-
Horiz. %	195.73%	183.76%	418.80%	302.56%	111.11%	328.21%	100.00%	-
NAPS	1.36	1.2864	1.2653	1.1538	1.0069	0.4748	0.3917	23.04%
YoY %	5.72%	1.67%	9.66%	14.59%	112.07%	21.22%	-	-
Horiz. %	347.20%	328.41%	323.03%	294.56%	257.06%	121.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.54	0.56	0.45	0.85	0.73	0.73	0.80	-
P/RPS	0.16	0.24	0.19	0.29	0.30	0.33	0.37	-13.03%
YoY %	-33.33%	26.32%	-34.48%	-3.33%	-9.09%	-10.81%	-	-
Horiz. %	43.24%	64.86%	51.35%	78.38%	81.08%	89.19%	100.00%	-
P/EPS	6.09	5.17	2.58	3.36	4.88	5.74	5.55	1.55%
YoY %	17.79%	100.39%	-23.21%	-31.15%	-14.98%	3.42%	-	-
Horiz. %	109.73%	93.15%	46.49%	60.54%	87.93%	103.42%	100.00%	-
EY	16.42	19.36	38.78	29.75	20.48	17.43	18.02	-1.53%
YoY %	-15.19%	-50.08%	30.35%	45.26%	17.50%	-3.27%	-	-
Horiz. %	91.12%	107.44%	215.21%	165.09%	113.65%	96.73%	100.00%	-
DY	5.98	5.56	15.24	5.88	2.53	8.22	2.29	17.33%
YoY %	7.55%	-63.52%	159.18%	132.41%	-69.22%	258.95%	-	-
Horiz. %	261.14%	242.79%	665.50%	256.77%	110.48%	358.95%	100.00%	-
P/NAPS	0.28	0.30	0.25	0.52	0.51	0.99	1.30	-22.56%
YoY %	-6.67%	20.00%	-51.92%	1.96%	-48.48%	-23.85%	-	-
Horiz. %	21.54%	23.08%	19.23%	40.00%	39.23%	76.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	19/11/09	24/11/08	26/11/07	20/11/06	24/11/05	24/11/04	-
Price	0.55	0.59	0.40	0.89	0.79	0.61	0.78	-
P/RPS	0.16	0.26	0.17	0.30	0.33	0.28	0.36	-12.63%
YoY %	-38.46%	52.94%	-43.33%	-9.09%	17.86%	-22.22%	-	-
Horiz. %	44.44%	72.22%	47.22%	83.33%	91.67%	77.78%	100.00%	-
P/EPS	6.20	5.44	2.29	3.52	5.29	4.79	5.41	2.29%
YoY %	13.97%	137.55%	-34.94%	-33.46%	10.44%	-11.46%	-	-
Horiz. %	114.60%	100.55%	42.33%	65.06%	97.78%	88.54%	100.00%	-
EY	16.12	18.37	43.62	28.41	18.92	20.86	18.48	-2.25%
YoY %	-12.25%	-57.89%	53.54%	50.16%	-9.30%	12.88%	-	-
Horiz. %	87.23%	99.40%	236.04%	153.73%	102.38%	112.88%	100.00%	-
DY	5.88	5.28	17.14	5.62	2.34	9.84	2.35	16.50%
YoY %	11.36%	-69.19%	204.98%	140.17%	-76.22%	318.72%	-	-
Horiz. %	250.21%	224.68%	729.36%	239.15%	99.57%	418.72%	100.00%	-
P/NAPS	0.29	0.32	0.23	0.54	0.55	0.83	1.27	-21.81%
YoY %	-9.38%	39.13%	-57.41%	-1.82%	-33.73%	-34.65%	-	-
Horiz. %	22.83%	25.20%	18.11%	42.52%	43.31%	65.35%	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

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 16:15:00

EMA 5

5 Mins

BUY

2024-06-28 16:10:00

EMA 5

5 Mins

SELL

2024-06-28 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-28 10:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 10:50:00

TURTLE SYSTEM 55

5 Mins

SELL

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

785

MPI

MALAYSIAN PACIFIC INDUSTRIES

694

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

680

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

MYEG

MY E.G. SERVICES BHD

549

GENTING

GENTING BHD

531

THETA

THETA EDGE BERHAD

511

NOTION

NOTION VTEC BHD

509

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

212,344,100

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,280,800

HSI-CXF

0.075

-0.005

101,249,000

AHB-WC

0.07

0.00

79,844,500

NOVAMSC

0.225

+0.03

77,875,100

INGENIEU

0.05

-0.01

61,785,800

MYEG

1.02

+0.05

61,109,600

YNHPROP

0.545

+0.05

48,656,300

More active Stocks

DLADY

36.20

+0.70

13,600

MPI

39.32

+0.44

60,900

UTDPLT

24.54

+0.34

190,500

CDB

3.67

+0.20

9,565,600

AJI

15.44

+0.20

189,200

ALLIANZ

22.32

+0.20

13,600

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.42

+0.16

434,300

HUMEIND

3.36

+0.15

922,000

AIRPORT

9.88

+0.15

820,600

More gainer Stocks

PIE

6.16

-0.18

187,200

PETGAS

17.82

-0.16

559,100

GESHEN

3.25

-0.15

149,600

TENAGA

13.80

-0.14

8,417,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,680,400

HEIM

22.10

-0.10

98,500

HLIND

11.12

-0.10

9,800

CANONE

3.00

-0.09

34,800

KLUANG

6.10

-0.09

2,500

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