[CRESBLD] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.22%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 303,239 519,017 510,551 428,501 281,768 304,309 367,349 -3.14%
PBT 58,399 22,299 37,918 18,625 19,465 28,576 43,317 5.10%
Tax -4,375 -6,733 -7,962 -7,516 -6,200 -6,507 -12,033 -15.50%
NP 54,024 15,566 29,956 11,109 13,265 22,069 31,284 9.52%
-
NP to SH 53,947 17,123 30,522 11,114 13,265 22,069 31,284 9.49%
-
Tax Rate 7.49% 30.19% 21.00% 40.35% 31.85% 22.77% 27.78% -
Total Cost 249,215 503,451 480,595 417,392 268,503 282,240 336,065 -4.85%
-
Net Worth 292,102 288,725 264,602 240,617 227,589 223,852 204,123 6.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,801 6,286 4,969 4,049 3,811 8,671 6,260 1.38%
Div Payout % 12.61% 36.71% 16.28% 36.44% 28.73% 39.29% 20.01% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 292,102 288,725 264,602 240,617 227,589 223,852 204,123 6.14%
NOSH 146,051 135,551 124,226 125,321 122,360 126,470 123,711 2.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.82% 3.00% 5.87% 2.59% 4.71% 7.25% 8.52% -
ROE 18.47% 5.93% 11.54% 4.62% 5.83% 9.86% 15.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.63 382.89 410.98 341.92 230.28 240.62 296.94 -5.78%
EPS 36.94 12.63 24.57 8.87 10.84 17.45 25.29 6.51%
DPS 4.66 4.64 4.00 3.23 3.11 6.86 5.00 -1.16%
NAPS 2.00 2.13 2.13 1.92 1.86 1.77 1.65 3.25%
Adjusted Per Share Value based on latest NOSH - 125,321
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 171.40 293.36 288.57 242.20 159.26 172.00 207.63 -3.14%
EPS 30.49 9.68 17.25 6.28 7.50 12.47 17.68 9.49%
DPS 3.84 3.55 2.81 2.29 2.15 4.90 3.54 1.36%
NAPS 1.651 1.6319 1.4956 1.36 1.2864 1.2653 1.1538 6.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.36 0.81 0.68 0.54 0.56 0.45 0.85 -
P/RPS 0.66 0.21 0.17 0.16 0.24 0.19 0.29 14.67%
P/EPS 3.68 6.41 2.77 6.09 5.17 2.58 3.36 1.52%
EY 27.16 15.60 36.13 16.42 19.36 38.78 29.75 -1.50%
DY 3.42 5.73 5.88 5.98 5.56 15.24 5.88 -8.62%
P/NAPS 0.68 0.38 0.32 0.28 0.30 0.25 0.52 4.56%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 -
Price 1.53 0.89 0.47 0.55 0.59 0.40 0.89 -
P/RPS 0.74 0.23 0.11 0.16 0.26 0.17 0.30 16.22%
P/EPS 4.14 7.05 1.91 6.20 5.44 2.29 3.52 2.73%
EY 24.14 14.19 52.28 16.12 18.37 43.62 28.41 -2.67%
DY 3.04 5.21 8.51 5.88 5.28 17.14 5.62 -9.72%
P/NAPS 0.77 0.42 0.22 0.29 0.32 0.23 0.54 6.08%

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