[CRESBLD] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.04%
YoY- 342.34%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Revenue 340,412 258,454 263,444 217,648 32,723 1,027 1,027 219.01%
PBT 34,560 21,472 26,305 27,094 5,494 -74,482 -62,706 -
Tax -12,413 -9,230 -9,249 -9,470 -3,587 21,593 9,817 -
NP 22,147 12,242 17,056 17,624 1,907 -52,889 -52,889 -
-
NP to SH 22,147 12,242 17,042 17,561 3,970 -74,482 -62,706 -
-
Tax Rate 35.92% 42.99% 35.16% 34.95% 65.29% - - -
Total Cost 318,265 246,212 246,388 200,024 30,816 53,916 53,916 42.60%
-
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Div 6,260 4,549 4,545 2,068 - - - -
Div Payout % 28.27% 37.16% 26.67% 11.78% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 0 -
NOSH 122,857 117,229 113,888 113,710 76,346 50,255 50,246 19.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
NP Margin 6.51% 4.74% 6.47% 8.10% 5.83% -5,149.85% -5,149.85% -
ROE 11.86% 7.68% 21.01% 27.62% 18.47% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 277.08 220.47 231.32 191.41 42.86 2.04 2.04 166.90%
EPS 18.03 10.44 14.96 15.44 5.20 -148.21 -124.80 -
DPS 5.00 3.88 4.00 1.82 0.00 0.00 0.00 -
NAPS 1.52 1.36 0.7123 0.5591 0.2815 -4.6031 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,710
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 192.41 146.08 148.90 123.02 18.50 0.58 0.58 219.06%
EPS 12.52 6.92 9.63 9.93 2.24 -42.10 -35.44 -
DPS 3.54 2.57 2.57 1.17 0.00 0.00 0.00 -
NAPS 1.0555 0.9011 0.4585 0.3593 0.1215 -1.3075 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 29/03/02 -
Price 0.78 0.75 1.15 1.19 0.18 0.18 0.18 -
P/RPS 0.28 0.34 0.50 0.62 0.42 8.81 8.81 -49.81%
P/EPS 4.33 7.18 7.69 7.71 3.46 -0.12 -0.14 -
EY 23.11 13.92 13.01 12.98 28.89 -823.37 -693.32 -
DY 6.41 5.17 3.48 1.53 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 1.61 2.13 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 28/05/02 -
Price 0.82 0.81 0.96 0.96 0.18 0.18 0.18 -
P/RPS 0.30 0.37 0.42 0.50 0.42 8.81 8.81 -49.11%
P/EPS 4.55 7.76 6.42 6.22 3.46 -0.12 -0.14 -
EY 21.98 12.89 15.59 16.09 28.89 -823.37 -693.32 -
DY 6.10 4.79 4.17 1.89 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.35 1.72 0.64 0.00 0.00 -

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
Post a Comment