[CRESBLD] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.77%
YoY- 215.06%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 246,505 268,449 211,291 303,239 519,017 510,551 428,501 -8.79%
PBT 4,873 34,706 54,188 58,399 22,299 37,918 18,625 -20.00%
Tax -4,072 -10,094 -17,289 -4,375 -6,733 -7,962 -7,516 -9.70%
NP 801 24,612 36,899 54,024 15,566 29,956 11,109 -35.45%
-
NP to SH -1,746 32,955 18,998 53,947 17,123 30,522 11,114 -
-
Tax Rate 83.56% 29.08% 31.91% 7.49% 30.19% 21.00% 40.35% -
Total Cost 245,704 243,837 174,392 249,215 503,451 480,595 417,392 -8.44%
-
Net Worth 399,016 330,147 376,788 292,102 288,725 264,602 240,617 8.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,085 6,174 5,992 6,801 6,286 4,969 4,049 9.76%
Div Payout % 0.00% 18.73% 31.54% 12.61% 36.71% 16.28% 36.44% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 399,016 330,147 376,788 292,102 288,725 264,602 240,617 8.78%
NOSH 176,921 165,073 167,461 146,051 135,551 124,226 125,321 5.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.32% 9.17% 17.46% 17.82% 3.00% 5.87% 2.59% -
ROE -0.44% 9.98% 5.04% 18.47% 5.93% 11.54% 4.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 144.56 162.62 126.17 207.63 382.89 410.98 341.92 -13.35%
EPS -1.02 19.96 11.34 36.94 12.63 24.57 8.87 -
DPS 4.16 3.75 3.58 4.66 4.64 4.00 3.23 4.30%
NAPS 2.34 2.00 2.25 2.00 2.13 2.13 1.92 3.34%
Adjusted Per Share Value based on latest NOSH - 146,051
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 139.33 151.73 119.43 171.40 293.36 288.57 242.20 -8.79%
EPS -0.99 18.63 10.74 30.49 9.68 17.25 6.28 -
DPS 4.01 3.49 3.39 3.84 3.55 2.81 2.29 9.77%
NAPS 2.2553 1.8661 2.1297 1.651 1.6319 1.4956 1.36 8.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.98 1.49 1.36 0.81 0.68 0.54 -
P/RPS 0.61 0.60 1.18 0.66 0.21 0.17 0.16 24.96%
P/EPS -85.94 4.91 13.13 3.68 6.41 2.77 6.09 -
EY -1.16 20.37 7.61 27.16 15.60 36.13 16.42 -
DY 4.72 3.83 2.40 3.42 5.73 5.88 5.98 -3.86%
P/NAPS 0.38 0.49 0.66 0.68 0.38 0.32 0.28 5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 -
Price 0.91 1.00 1.26 1.53 0.89 0.47 0.55 -
P/RPS 0.63 0.61 1.00 0.74 0.23 0.11 0.16 25.63%
P/EPS -88.87 5.01 11.11 4.14 7.05 1.91 6.20 -
EY -1.13 19.96 9.00 24.14 14.19 52.28 16.12 -
DY 4.57 3.75 2.84 3.04 5.21 8.51 5.88 -4.11%
P/NAPS 0.39 0.50 0.56 0.77 0.42 0.22 0.29 5.05%

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