[CRESBLD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.36%
YoY- -39.89%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 519,017 510,551 428,501 281,768 304,309 367,349 298,446 9.65%
PBT 22,299 37,918 18,625 19,465 28,576 43,317 30,976 -5.32%
Tax -6,733 -7,962 -7,516 -6,200 -6,507 -12,033 -12,356 -9.61%
NP 15,566 29,956 11,109 13,265 22,069 31,284 18,620 -2.93%
-
NP to SH 17,123 30,522 11,114 13,265 22,069 31,284 18,620 -1.38%
-
Tax Rate 30.19% 21.00% 40.35% 31.85% 22.77% 27.78% 39.89% -
Total Cost 503,451 480,595 417,392 268,503 282,240 336,065 279,826 10.27%
-
Net Worth 288,725 264,602 240,617 227,589 223,852 204,123 178,133 8.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,286 4,969 4,049 3,811 8,671 6,260 2,300 18.22%
Div Payout % 36.71% 16.28% 36.44% 28.73% 39.29% 20.01% 12.36% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 288,725 264,602 240,617 227,589 223,852 204,123 178,133 8.37%
NOSH 135,551 124,226 125,321 122,360 126,470 123,711 124,568 1.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.00% 5.87% 2.59% 4.71% 7.25% 8.52% 6.24% -
ROE 5.93% 11.54% 4.62% 5.83% 9.86% 15.33% 10.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 382.89 410.98 341.92 230.28 240.62 296.94 239.58 8.12%
EPS 12.63 24.57 8.87 10.84 17.45 25.29 14.95 -2.76%
DPS 4.64 4.00 3.23 3.11 6.86 5.00 1.85 16.54%
NAPS 2.13 2.13 1.92 1.86 1.77 1.65 1.43 6.85%
Adjusted Per Share Value based on latest NOSH - 122,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 293.36 288.57 242.20 159.26 172.00 207.63 168.69 9.65%
EPS 9.68 17.25 6.28 7.50 12.47 17.68 10.52 -1.37%
DPS 3.55 2.81 2.29 2.15 4.90 3.54 1.30 18.20%
NAPS 1.6319 1.4956 1.36 1.2864 1.2653 1.1538 1.0069 8.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.81 0.68 0.54 0.56 0.45 0.85 0.73 -
P/RPS 0.21 0.17 0.16 0.24 0.19 0.29 0.30 -5.76%
P/EPS 6.41 2.77 6.09 5.17 2.58 3.36 4.88 4.64%
EY 15.60 36.13 16.42 19.36 38.78 29.75 20.48 -4.43%
DY 5.73 5.88 5.98 5.56 15.24 5.88 2.53 14.58%
P/NAPS 0.38 0.32 0.28 0.30 0.25 0.52 0.51 -4.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 -
Price 0.89 0.47 0.55 0.59 0.40 0.89 0.79 -
P/RPS 0.23 0.11 0.16 0.26 0.17 0.30 0.33 -5.83%
P/EPS 7.05 1.91 6.20 5.44 2.29 3.52 5.29 4.89%
EY 14.19 52.28 16.12 18.37 43.62 28.41 18.92 -4.67%
DY 5.21 8.51 5.88 5.28 17.14 5.62 2.34 14.25%
P/NAPS 0.42 0.22 0.29 0.32 0.23 0.54 0.55 -4.39%

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