[CRESBLD] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -75.82%
YoY- -61.6%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 595,409 498,979 282,197 280,011 207,392 223,404 530,459 1.94%
PBT 98,281 45,460 25,915 27,079 30,045 61,237 37,364 17.48%
Tax -26,059 -16,333 -10,927 -15,081 -10,067 -6,300 -7,483 23.10%
NP 72,222 29,127 14,988 11,998 19,978 54,937 29,881 15.83%
-
NP to SH 70,376 27,872 13,212 7,970 20,756 48,767 30,236 15.11%
-
Tax Rate 26.51% 35.93% 42.16% 55.69% 33.51% 10.29% 20.03% -
Total Cost 523,187 469,852 267,209 268,013 187,414 168,467 500,578 0.73%
-
Net Worth 487,638 425,023 402,427 407,439 386,908 319,590 272,061 10.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,645 6,827 6,820 7,085 6,174 5,992 6,801 1.96%
Div Payout % 10.86% 24.50% 51.63% 88.91% 29.75% 12.29% 22.49% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 487,638 425,023 402,427 407,439 386,908 319,590 272,061 10.20%
NOSH 176,921 176,921 176,921 176,921 164,641 159,795 136,030 4.47%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.13% 5.84% 5.31% 4.28% 9.63% 24.59% 5.63% -
ROE 14.43% 6.56% 3.28% 1.96% 5.36% 15.26% 11.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 350.43 292.33 165.49 158.07 125.97 139.81 389.96 -1.76%
EPS 41.42 16.33 7.75 4.50 12.61 30.52 22.23 10.92%
DPS 4.50 4.00 4.00 4.00 3.75 3.75 5.00 -1.73%
NAPS 2.87 2.49 2.36 2.30 2.35 2.00 2.00 6.20%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 336.54 282.03 159.50 158.27 117.22 126.27 299.83 1.94%
EPS 39.78 15.75 7.47 4.50 11.73 27.56 17.09 15.11%
DPS 4.32 3.86 3.86 4.01 3.49 3.39 3.84 1.98%
NAPS 2.7562 2.4023 2.2746 2.3029 2.1869 1.8064 1.5378 10.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.87 0.905 0.91 1.02 1.35 1.56 0.87 -
P/RPS 0.25 0.31 0.55 0.65 1.07 1.12 0.22 2.15%
P/EPS 2.10 5.54 11.74 22.67 10.71 5.11 3.91 -9.83%
EY 47.61 18.04 8.51 4.41 9.34 19.56 25.55 10.92%
DY 5.17 4.42 4.40 3.92 2.78 2.40 5.75 -1.75%
P/NAPS 0.30 0.36 0.39 0.44 0.57 0.78 0.44 -6.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 -
Price 1.00 0.99 0.955 0.91 1.23 1.57 0.755 -
P/RPS 0.29 0.34 0.58 0.58 0.98 1.12 0.19 7.29%
P/EPS 2.41 6.06 12.33 20.23 9.76 5.14 3.40 -5.57%
EY 41.42 16.49 8.11 4.94 10.25 19.44 29.44 5.85%
DY 4.50 4.04 4.19 4.40 3.05 2.39 6.62 -6.22%
P/NAPS 0.35 0.40 0.40 0.40 0.52 0.79 0.38 -1.36%

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