[CRESBLD] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	510,551	428,501	281,768	304,309	367,349	298,446	249,177	12.69%
YoY %	19.15%	52.08%	-7.41%	-17.16%	23.09%	19.77%	-	-
Horiz. %	204.89%	171.97%	113.08%	122.13%	147.42%	119.77%	100.00%	-
PBT	37,918	18,625	19,465	28,576	43,317	30,976	23,832	8.04%
YoY %	103.59%	-4.32%	-31.88%	-34.03%	39.84%	29.98%	-	-
Horiz. %	159.11%	78.15%	81.68%	119.91%	181.76%	129.98%	100.00%	-
Tax	-7,962	-7,516	-6,200	-6,507	-12,033	-12,356	-9,321	-2.59%
YoY %	-5.93%	-21.23%	4.72%	45.92%	2.61%	-32.56%	-	-
Horiz. %	85.42%	80.64%	66.52%	69.81%	129.10%	132.56%	100.00%	-
NP	29,956	11,109	13,265	22,069	31,284	18,620	14,511	12.83%
YoY %	169.66%	-16.25%	-39.89%	-29.46%	68.01%	28.32%	-	-
Horiz. %	206.44%	76.56%	91.41%	152.08%	215.59%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,522	11,114	13,265	22,069	31,284	18,620	14,511	13.18%
YoY %	174.63%	-16.22%	-39.89%	-29.46%	68.01%	28.32%	-	-
Horiz. %	210.34%	76.59%	91.41%	152.08%	215.59%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.00%	40.35%	31.85%	22.77%	27.78%	39.89%	39.11%	-
YoY %	-47.96%	26.69%	39.88%	-18.03%	-30.36%	1.99%	-	-
Horiz. %	53.69%	103.17%	81.44%	58.22%	71.03%	101.99%	100.00%	-
Total Cost	480,595	417,392	268,503	282,240	336,065	279,826	234,666	12.68%
YoY %	15.14%	55.45%	-4.87%	-16.02%	20.10%	19.24%	-	-
Horiz. %	204.80%	177.87%	114.42%	120.27%	143.21%	119.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,602	240,617	227,589	223,852	204,123	178,133	84,005	21.06%
YoY %	9.97%	5.72%	1.67%	9.67%	14.59%	112.05%	-	-
Horiz. %	314.98%	286.43%	270.92%	266.47%	242.99%	212.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	4,969	4,049	3,811	8,671	6,260	2,300	6,794	-5.07%
YoY %	22.72%	6.25%	-56.05%	38.51%	172.17%	-66.15%	-	-
Horiz. %	73.14%	59.60%	56.09%	127.63%	92.14%	33.85%	100.00%	-
Div Payout %	16.28%	36.44%	28.73%	39.29%	20.01%	12.36%	46.82%	-
YoY %	-55.32%	26.84%	-26.88%	96.35%	61.89%	-73.60%	-	-
Horiz. %	34.77%	77.83%	61.36%	83.92%	42.74%	26.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	264,602	240,617	227,589	223,852	204,123	178,133	84,005	21.06%
YoY %	9.97%	5.72%	1.67%	9.67%	14.59%	112.05%	-	-
Horiz. %	314.98%	286.43%	270.92%	266.47%	242.99%	212.05%	100.00%	-
NOSH	124,226	125,321	122,360	126,470	123,711	124,568	114,014	1.43%
YoY %	-0.87%	2.42%	-3.25%	2.23%	-0.69%	9.26%	-	-
Horiz. %	108.96%	109.92%	107.32%	110.92%	108.51%	109.26%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.87%	2.59%	4.71%	7.25%	8.52%	6.24%	5.82%	-
YoY %	126.64%	-45.01%	-35.03%	-14.91%	36.54%	7.22%	-	-
Horiz. %	100.86%	44.50%	80.93%	124.57%	146.39%	107.22%	100.00%	-
ROE	11.54%	4.62%	5.83%	9.86%	15.33%	10.45%	17.27%	-
YoY %	149.78%	-20.75%	-40.87%	-35.68%	46.70%	-39.49%	-	-
Horiz. %	66.82%	26.75%	33.76%	57.09%	88.77%	60.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	410.98	341.92	230.28	240.62	296.94	239.58	218.55	11.09%
YoY %	20.20%	48.48%	-4.30%	-18.97%	23.94%	9.62%	-	-
Horiz. %	188.05%	156.45%	105.37%	110.10%	135.87%	109.62%	100.00%	-
EPS	24.57	8.87	10.84	17.45	25.29	14.95	12.73	11.57%
YoY %	177.00%	-18.17%	-37.88%	-31.00%	69.16%	17.44%	-	-
Horiz. %	193.01%	69.68%	85.15%	137.08%	198.66%	117.44%	100.00%	-
DPS	4.00	3.23	3.11	6.86	5.00	1.85	6.00	-6.53%
YoY %	23.84%	3.86%	-54.66%	37.20%	170.27%	-69.17%	-	-
Horiz. %	66.67%	53.83%	51.83%	114.33%	83.33%	30.83%	100.00%	-
NAPS	2.13	1.92	1.86	1.77	1.65	1.43	0.7368	19.34%
YoY %	10.94%	3.23%	5.08%	7.27%	15.38%	94.08%	-	-
Horiz. %	289.09%	260.59%	252.44%	240.23%	223.94%	194.08%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 126,470
RPS	288.57	242.20	159.26	172.00	207.63	168.69	140.84	12.69%
YoY %	19.15%	52.08%	-7.41%	-17.16%	23.08%	19.77%	-	-
Horiz. %	204.89%	171.97%	113.08%	122.12%	147.42%	119.77%	100.00%	-
EPS	17.25	6.28	7.50	12.47	17.68	10.52	8.20	13.18%
YoY %	174.68%	-16.27%	-39.86%	-29.47%	68.06%	28.29%	-	-
Horiz. %	210.37%	76.59%	91.46%	152.07%	215.61%	128.29%	100.00%	-
DPS	2.81	2.29	2.15	4.90	3.54	1.30	3.84	-5.06%
YoY %	22.71%	6.51%	-56.12%	38.42%	172.31%	-66.15%	-	-
Horiz. %	73.18%	59.64%	55.99%	127.60%	92.19%	33.85%	100.00%	-
NAPS	1.4956	1.36	1.2864	1.2653	1.1538	1.0069	0.4748	21.06%
YoY %	9.97%	5.72%	1.67%	9.66%	14.59%	112.07%	-	-
Horiz. %	315.00%	286.44%	270.94%	266.49%	243.01%	212.07%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.68	0.54	0.56	0.45	0.85	0.73	0.73	-
P/RPS	0.17	0.16	0.24	0.19	0.29	0.30	0.33	-10.46%
YoY %	6.25%	-33.33%	26.32%	-34.48%	-3.33%	-9.09%	-	-
Horiz. %	51.52%	48.48%	72.73%	57.58%	87.88%	90.91%	100.00%	-
P/EPS	2.77	6.09	5.17	2.58	3.36	4.88	5.74	-11.43%
YoY %	-54.52%	17.79%	100.39%	-23.21%	-31.15%	-14.98%	-	-
Horiz. %	48.26%	106.10%	90.07%	44.95%	58.54%	85.02%	100.00%	-
EY	36.13	16.42	19.36	38.78	29.75	20.48	17.43	12.91%
YoY %	120.04%	-15.19%	-50.08%	30.35%	45.26%	17.50%	-	-
Horiz. %	207.29%	94.21%	111.07%	222.49%	170.68%	117.50%	100.00%	-
DY	5.88	5.98	5.56	15.24	5.88	2.53	8.22	-5.42%
YoY %	-1.67%	7.55%	-63.52%	159.18%	132.41%	-69.22%	-	-
Horiz. %	71.53%	72.75%	67.64%	185.40%	71.53%	30.78%	100.00%	-
P/NAPS	0.32	0.28	0.30	0.25	0.52	0.51	0.99	-17.15%
YoY %	14.29%	-6.67%	20.00%	-51.92%	1.96%	-48.48%	-	-
Horiz. %	32.32%	28.28%	30.30%	25.25%	52.53%	51.52%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	25/11/10	19/11/09	24/11/08	26/11/07	20/11/06	24/11/05	-
Price	0.47	0.55	0.59	0.40	0.89	0.79	0.61	-
P/RPS	0.11	0.16	0.26	0.17	0.30	0.33	0.28	-14.41%
YoY %	-31.25%	-38.46%	52.94%	-43.33%	-9.09%	17.86%	-	-
Horiz. %	39.29%	57.14%	92.86%	60.71%	107.14%	117.86%	100.00%	-
P/EPS	1.91	6.20	5.44	2.29	3.52	5.29	4.79	-14.20%
YoY %	-69.19%	13.97%	137.55%	-34.94%	-33.46%	10.44%	-	-
Horiz. %	39.87%	129.44%	113.57%	47.81%	73.49%	110.44%	100.00%	-
EY	52.28	16.12	18.37	43.62	28.41	18.92	20.86	16.53%
YoY %	224.32%	-12.25%	-57.89%	53.54%	50.16%	-9.30%	-	-
Horiz. %	250.62%	77.28%	88.06%	209.11%	136.19%	90.70%	100.00%	-
DY	8.51	5.88	5.28	17.14	5.62	2.34	9.84	-2.39%
YoY %	44.73%	11.36%	-69.19%	204.98%	140.17%	-76.22%	-	-
Horiz. %	86.48%	59.76%	53.66%	174.19%	57.11%	23.78%	100.00%	-
P/NAPS	0.22	0.29	0.32	0.23	0.54	0.55	0.83	-19.84%
YoY %	-24.14%	-9.38%	39.13%	-57.41%	-1.82%	-33.73%	-	-
Horiz. %	26.51%	34.94%	38.55%	27.71%	65.06%	66.27%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:50:00

EMA 5

10 Mins

BUY

2024-06-24 16:50:00

OBV

10 Mins

BUY

2024-06-24 16:50:00

MACD/RSI

10 Mins

BUY

2024-06-24 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-24 16:50:00

EMA 5

5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

970

PTRANS

PERAK TRANSIT BERHAD

964

JCY

JCY INTERNATIONAL BERHAD

940

GENTING

GENTING BHD

890

DNEX

DAGANG NEXCHANGE BERHAD

565

NOTION

NOTION VTEC BHD

473

MAYBANK

MALAYAN BANKING BHD

424

PBBANK

PUBLIC BANK BHD

418

HEXCAP

HEXTAR CAPITAL BERHAD

413

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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