[CRESBLD] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 15.72%
YoY- 1360.88%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 288,407 515,217 608,646 460,574 246,505 268,449 211,291 5.31%
PBT -13,983 48,190 90,342 41,817 4,873 34,706 54,188 -
Tax -1,052 -12,529 -27,869 -18,290 -4,072 -10,094 -17,289 -37.25%
NP -15,035 35,661 62,473 23,527 801 24,612 36,899 -
-
NP to SH -13,442 34,190 61,185 22,015 -1,746 32,955 18,998 -
-
Tax Rate - 26.00% 30.85% 43.74% 83.56% 29.08% 31.91% -
Total Cost 303,442 479,556 546,173 437,047 245,704 243,837 174,392 9.66%
-
Net Worth 476,594 493,045 471,855 416,488 399,016 330,147 376,788 3.99%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 5,776 7,645 6,827 6,820 7,085 6,174 5,992 -0.60%
Div Payout % 0.00% 22.36% 11.16% 30.98% 0.00% 18.73% 31.54% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 476,594 493,045 471,855 416,488 399,016 330,147 376,788 3.99%
NOSH 176,921 176,921 176,921 176,921 176,921 165,073 167,461 0.91%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -5.21% 6.92% 10.26% 5.11% 0.32% 9.17% 17.46% -
ROE -2.82% 6.93% 12.97% 5.29% -0.44% 9.98% 5.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 177.91 308.27 356.01 269.83 144.56 162.62 126.17 5.88%
EPS -8.29 20.46 35.79 12.90 -1.02 19.96 11.34 -
DPS 3.50 4.50 4.00 4.00 4.16 3.75 3.58 -0.37%
NAPS 2.94 2.95 2.76 2.44 2.34 2.00 2.25 4.55%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.01 291.21 344.02 260.33 139.33 151.73 119.43 5.31%
EPS -7.60 19.32 34.58 12.44 -0.99 18.63 10.74 -
DPS 3.26 4.32 3.86 3.86 4.01 3.49 3.39 -0.64%
NAPS 2.6938 2.7868 2.667 2.3541 2.2553 1.8661 2.1297 3.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.745 0.965 0.885 1.05 0.88 0.98 1.49 -
P/RPS 0.42 0.31 0.25 0.39 0.61 0.60 1.18 -15.80%
P/EPS -8.98 4.72 2.47 8.14 -85.94 4.91 13.13 -
EY -11.13 21.20 40.44 12.28 -1.16 20.37 7.61 -
DY 4.70 4.66 4.52 3.81 4.72 3.83 2.40 11.84%
P/NAPS 0.25 0.33 0.32 0.43 0.38 0.49 0.66 -14.92%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 21/11/18 22/11/17 23/11/16 25/11/15 03/12/14 -
Price 0.71 0.945 1.07 1.05 0.91 1.00 1.26 -
P/RPS 0.40 0.31 0.30 0.39 0.63 0.61 1.00 -14.15%
P/EPS -8.56 4.62 2.99 8.14 -88.87 5.01 11.11 -
EY -11.68 21.65 33.45 12.28 -1.13 19.96 9.00 -
DY 4.93 4.76 3.74 3.81 4.57 3.75 2.84 9.61%
P/NAPS 0.24 0.32 0.39 0.43 0.39 0.50 0.56 -13.15%

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