[CRESBLD] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 37.85%

YoY- 73.47%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	608,646	460,574	246,505	268,449	211,291	303,239	519,017	2.68%
YoY %	32.15%	86.84%	-8.17%	27.05%	-30.32%	-41.57%	-	-
Horiz. %	117.27%	88.74%	47.49%	51.72%	40.71%	58.43%	100.00%	-
PBT	90,342	41,817	4,873	34,706	54,188	58,399	22,299	26.24%
YoY %	116.04%	758.14%	-85.96%	-35.95%	-7.21%	161.89%	-	-
Horiz. %	405.14%	187.53%	21.85%	155.64%	243.01%	261.89%	100.00%	-
Tax	-27,869	-18,290	-4,072	-10,094	-17,289	-4,375	-6,733	26.69%
YoY %	-52.37%	-349.17%	59.66%	41.62%	-295.18%	35.02%	-	-
Horiz. %	413.92%	271.65%	60.48%	149.92%	256.78%	64.98%	100.00%	-
NP	62,473	23,527	801	24,612	36,899	54,024	15,566	26.04%
YoY %	165.54%	2,837.20%	-96.75%	-33.30%	-31.70%	247.06%	-	-
Horiz. %	401.34%	151.14%	5.15%	158.11%	237.05%	347.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,185	22,015	-1,746	32,955	18,998	53,947	17,123	23.63%
YoY %	177.92%	1,360.88%	-105.30%	73.47%	-64.78%	215.06%	-	-
Horiz. %	357.33%	128.57%	-10.20%	192.46%	110.95%	315.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.85%	43.74%	83.56%	29.08%	31.91%	7.49%	30.19%	-
YoY %	-29.47%	-47.65%	187.35%	-8.87%	326.03%	-75.19%	-	-
Horiz. %	102.19%	144.88%	276.78%	96.32%	105.70%	24.81%	100.00%	-
Total Cost	546,173	437,047	245,704	243,837	174,392	249,215	503,451	1.36%
YoY %	24.97%	77.88%	0.77%	39.82%	-30.02%	-50.50%	-	-
Horiz. %	108.49%	86.81%	48.80%	48.43%	34.64%	49.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,855	416,488	399,016	330,147	376,788	292,102	288,725	8.52%
YoY %	13.29%	4.38%	20.86%	-12.38%	28.99%	1.17%	-	-
Horiz. %	163.43%	144.25%	138.20%	114.35%	130.50%	101.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	6,827	6,820	7,085	6,174	5,992	6,801	6,286	1.38%
YoY %	0.10%	-3.74%	14.76%	3.04%	-11.90%	8.19%	-	-
Horiz. %	108.61%	108.50%	112.71%	98.22%	95.32%	108.19%	100.00%	-
Div Payout %	11.16%	30.98%	0.00%	18.73%	31.54%	12.61%	36.71%	-
YoY %	-63.98%	0.00%	0.00%	-40.62%	150.12%	-65.65%	-	-
Horiz. %	30.40%	84.39%	0.00%	51.02%	85.92%	34.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	471,855	416,488	399,016	330,147	376,788	292,102	288,725	8.52%
YoY %	13.29%	4.38%	20.86%	-12.38%	28.99%	1.17%	-	-
Horiz. %	163.43%	144.25%	138.20%	114.35%	130.50%	101.17%	100.00%	-
NOSH	176,921	176,921	176,921	165,073	167,461	146,051	135,551	4.53%
YoY %	0.00%	0.00%	7.18%	-1.43%	14.66%	7.75%	-	-
Horiz. %	130.52%	130.52%	130.52%	121.78%	123.54%	107.75%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	10.26%	5.11%	0.32%	9.17%	17.46%	17.82%	3.00%	-
YoY %	100.78%	1,496.88%	-96.51%	-47.48%	-2.02%	494.00%	-	-
Horiz. %	342.00%	170.33%	10.67%	305.67%	582.00%	594.00%	100.00%	-
ROE	12.97%	5.29%	-0.44%	9.98%	5.04%	18.47%	5.93%	-
YoY %	145.18%	1,302.27%	-104.41%	98.02%	-72.71%	211.47%	-	-
Horiz. %	218.72%	89.21%	-7.42%	168.30%	84.99%	311.47%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	356.01	269.83	144.56	162.62	126.17	207.63	382.89	-1.20%
YoY %	31.94%	86.66%	-11.11%	28.89%	-39.23%	-45.77%	-	-
Horiz. %	92.98%	70.47%	37.75%	42.47%	32.95%	54.23%	100.00%	-
EPS	35.79	12.90	-1.02	19.96	11.34	36.94	12.63	18.94%
YoY %	177.44%	1,364.71%	-105.11%	76.01%	-69.30%	192.48%	-	-
Horiz. %	283.37%	102.14%	-8.08%	158.04%	89.79%	292.48%	100.00%	-
DPS	4.00	4.00	4.16	3.75	3.58	4.66	4.64	-2.44%
YoY %	0.00%	-3.85%	10.93%	4.75%	-23.18%	0.43%	-	-
Horiz. %	86.21%	86.21%	89.66%	80.82%	77.16%	100.43%	100.00%	-
NAPS	2.76	2.44	2.34	2.00	2.25	2.00	2.13	4.41%
YoY %	13.11%	4.27%	17.00%	-11.11%	12.50%	-6.10%	-	-
Horiz. %	129.58%	114.55%	109.86%	93.90%	105.63%	93.90%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 165,073
RPS	344.02	260.33	139.33	151.73	119.43	171.40	293.36	2.68%
YoY %	32.15%	86.84%	-8.17%	27.05%	-30.32%	-41.57%	-	-
Horiz. %	117.27%	88.74%	47.49%	51.72%	40.71%	58.43%	100.00%	-
EPS	34.58	12.44	-0.99	18.63	10.74	30.49	9.68	23.62%
YoY %	177.97%	1,356.57%	-105.31%	73.46%	-64.78%	214.98%	-	-
Horiz. %	357.23%	128.51%	-10.23%	192.46%	110.95%	314.98%	100.00%	-
DPS	3.86	3.86	4.01	3.49	3.39	3.84	3.55	1.40%
YoY %	0.00%	-3.74%	14.90%	2.95%	-11.72%	8.17%	-	-
Horiz. %	108.73%	108.73%	112.96%	98.31%	95.49%	108.17%	100.00%	-
NAPS	2.667	2.3541	2.2553	1.8661	2.1297	1.651	1.6319	8.52%
YoY %	13.29%	4.38%	20.86%	-12.38%	28.99%	1.17%	-	-
Horiz. %	163.43%	144.26%	138.20%	114.35%	130.50%	101.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.885	1.05	0.88	0.98	1.49	1.36	0.81	-
P/RPS	0.25	0.39	0.61	0.60	1.18	0.66	0.21	2.94%
YoY %	-35.90%	-36.07%	1.67%	-49.15%	78.79%	214.29%	-	-
Horiz. %	119.05%	185.71%	290.48%	285.71%	561.90%	314.29%	100.00%	-
P/EPS	2.47	8.14	-85.94	4.91	13.13	3.68	6.41	-14.68%
YoY %	-69.66%	109.47%	-1,850.31%	-62.60%	256.79%	-42.59%	-	-
Horiz. %	38.53%	126.99%	-1,340.72%	76.60%	204.84%	57.41%	100.00%	-
EY	40.44	12.28	-1.16	20.37	7.61	27.16	15.60	17.19%
YoY %	229.32%	1,158.62%	-105.69%	167.67%	-71.98%	74.10%	-	-
Horiz. %	259.23%	78.72%	-7.44%	130.58%	48.78%	174.10%	100.00%	-
DY	4.52	3.81	4.72	3.83	2.40	3.42	5.73	-3.87%
YoY %	18.64%	-19.28%	23.24%	59.58%	-29.82%	-40.31%	-	-
Horiz. %	78.88%	66.49%	82.37%	66.84%	41.88%	59.69%	100.00%	-
P/NAPS	0.32	0.43	0.38	0.49	0.66	0.68	0.38	-2.82%
YoY %	-25.58%	13.16%	-22.45%	-25.76%	-2.94%	78.95%	-	-
Horiz. %	84.21%	113.16%	100.00%	128.95%	173.68%	178.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	22/11/17	23/11/16	25/11/15	03/12/14	19/11/13	21/11/12	-
Price	1.07	1.05	0.91	1.00	1.26	1.53	0.89	-
P/RPS	0.30	0.39	0.63	0.61	1.00	0.74	0.23	4.52%
YoY %	-23.08%	-38.10%	3.28%	-39.00%	35.14%	221.74%	-	-
Horiz. %	130.43%	169.57%	273.91%	265.22%	434.78%	321.74%	100.00%	-
P/EPS	2.99	8.14	-88.87	5.01	11.11	4.14	7.05	-13.31%
YoY %	-63.27%	109.16%	-1,873.85%	-54.91%	168.36%	-41.28%	-	-
Horiz. %	42.41%	115.46%	-1,260.57%	71.06%	157.59%	58.72%	100.00%	-
EY	33.45	12.28	-1.13	19.96	9.00	24.14	14.19	15.35%
YoY %	172.39%	1,186.73%	-105.66%	121.78%	-62.72%	70.12%	-	-
Horiz. %	235.73%	86.54%	-7.96%	140.66%	63.42%	170.12%	100.00%	-
DY	3.74	3.81	4.57	3.75	2.84	3.04	5.21	-5.37%
YoY %	-1.84%	-16.63%	21.87%	32.04%	-6.58%	-41.65%	-	-
Horiz. %	71.79%	73.13%	87.72%	71.98%	54.51%	58.35%	100.00%	-
P/NAPS	0.39	0.43	0.39	0.50	0.56	0.77	0.42	-1.22%
YoY %	-9.30%	10.26%	-22.00%	-10.71%	-27.27%	83.33%	-	-
Horiz. %	92.86%	102.38%	92.86%	119.05%	133.33%	183.33%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

307

HLIND

HONG LEONG INDUSTRIES BHD

288

MPI

MALAYSIAN PACIFIC INDUSTRIES

284

JCY

JCY INTERNATIONAL BERHAD

174

PBBANK

PUBLIC BANK BHD

111

INARI

INARI AMERTRON BERHAD

GENM

GENTING MALAYSIA BERHAD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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