[CRESBLD] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.48%
YoY- 100.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 460,079 329,564 270,275 365,766 318,266 253,006 266,291 9.53%
PBT 20,122 17,566 18,607 52,810 31,460 20,194 25,293 -3.73%
Tax -6,207 -6,578 -6,264 -12,617 -11,426 -8,454 -9,029 -6.05%
NP 13,915 10,988 12,343 40,193 20,034 11,740 16,264 -2.56%
-
NP to SH 13,940 10,988 12,343 40,193 20,034 11,740 16,238 -2.50%
-
Tax Rate 30.85% 37.45% 33.66% 23.89% 36.32% 41.86% 35.70% -
Total Cost 446,164 318,576 257,932 325,573 298,232 241,266 250,027 10.12%
-
Net Worth 241,007 134,999 127,047 247,756 125,212 115,045 75,379 21.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,969 4,049 3,811 8,671 6,260 4,549 4,545 1.49%
Div Payout % 35.65% 36.86% 30.88% 21.57% 31.25% 38.75% 27.99% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 241,007 134,999 127,047 247,756 125,212 115,045 75,379 21.36%
NOSH 124,230 134,999 127,047 123,878 125,212 115,045 113,642 1.49%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.02% 3.33% 4.57% 10.99% 6.29% 4.64% 6.11% -
ROE 5.78% 8.14% 9.72% 16.22% 16.00% 10.20% 21.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 370.34 244.12 212.74 295.26 254.18 219.92 234.32 7.92%
EPS 11.22 8.14 9.72 32.45 16.00 10.20 14.29 -3.94%
DPS 4.00 3.00 3.00 7.00 5.00 3.95 4.00 0.00%
NAPS 1.94 1.00 1.00 2.00 1.00 1.00 0.6633 19.57%
Adjusted Per Share Value based on latest NOSH - 123,878
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 260.05 186.28 152.77 206.74 179.89 143.00 150.51 9.53%
EPS 7.88 6.21 6.98 22.72 11.32 6.64 9.18 -2.51%
DPS 2.81 2.29 2.15 4.90 3.54 2.57 2.57 1.49%
NAPS 1.3622 0.763 0.7181 1.4004 0.7077 0.6503 0.4261 21.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.53 0.60 0.33 0.98 0.78 0.62 0.66 -
P/RPS 0.14 0.25 0.16 0.33 0.31 0.28 0.28 -10.90%
P/EPS 4.72 7.37 3.40 3.02 4.87 6.08 4.62 0.35%
EY 21.17 13.57 29.44 33.11 20.51 16.46 21.65 -0.37%
DY 7.55 5.00 9.09 7.14 6.41 6.38 6.06 3.73%
P/NAPS 0.27 0.60 0.33 0.49 0.78 0.62 1.00 -19.59%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 27/02/06 28/02/05 -
Price 0.55 0.61 0.42 0.88 0.88 0.70 1.11 -
P/RPS 0.15 0.25 0.20 0.30 0.35 0.32 0.47 -17.32%
P/EPS 4.90 7.49 4.32 2.71 5.50 6.86 7.77 -7.39%
EY 20.40 13.34 23.13 36.87 18.18 14.58 12.87 7.97%
DY 7.27 4.92 7.14 7.95 5.68 5.65 3.60 12.42%
P/NAPS 0.28 0.61 0.42 0.44 0.88 0.70 1.67 -25.73%

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