[CRESBLD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.42%
YoY- -68.39%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 552,642 432,486 360,370 262,445 353,931 340,412 258,454 13.49%
PBT 23,855 34,162 19,005 16,962 46,950 34,560 21,472 1.76%
Tax -7,240 -6,959 -7,319 -5,411 -10,407 -12,413 -9,230 -3.96%
NP 16,615 27,203 11,686 11,551 36,543 22,147 12,242 5.21%
-
NP to SH 18,633 27,234 11,686 11,551 36,543 22,147 12,242 7.24%
-
Tax Rate 30.35% 20.37% 38.51% 31.90% 22.17% 35.92% 42.99% -
Total Cost 536,027 405,283 348,684 250,894 317,388 318,265 246,212 13.83%
-
Net Worth 273,625 258,728 236,013 222,309 220,612 186,742 159,431 9.41%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,286 4,969 4,049 3,811 8,671 6,260 4,549 5.53%
Div Payout % 33.74% 18.25% 34.66% 33.00% 23.73% 28.27% 37.16% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 273,625 258,728 236,013 222,309 220,612 186,742 159,431 9.41%
NOSH 124,375 124,388 124,874 122,148 123,939 122,857 117,229 0.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.01% 6.29% 3.24% 4.40% 10.32% 6.51% 4.74% -
ROE 6.81% 10.53% 4.95% 5.20% 16.56% 11.86% 7.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 444.34 347.69 288.58 214.86 285.57 277.08 220.47 12.37%
EPS 14.98 21.89 9.36 9.46 29.48 18.03 10.44 6.19%
DPS 5.00 4.00 3.24 3.12 7.00 5.00 3.88 4.31%
NAPS 2.20 2.08 1.89 1.82 1.78 1.52 1.36 8.33%
Adjusted Per Share Value based on latest NOSH - 122,148
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 312.37 244.45 203.69 148.34 200.05 192.41 146.08 13.49%
EPS 10.53 15.39 6.61 6.53 20.65 12.52 6.92 7.24%
DPS 3.55 2.81 2.29 2.15 4.90 3.54 2.57 5.52%
NAPS 1.5466 1.4624 1.334 1.2565 1.2469 1.0555 0.9011 9.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.61 0.55 0.58 0.38 0.79 0.78 0.75 -
P/RPS 0.14 0.16 0.20 0.18 0.28 0.28 0.34 -13.73%
P/EPS 4.07 2.51 6.20 4.02 2.68 4.33 7.18 -9.01%
EY 24.56 39.81 16.13 24.89 37.32 23.11 13.92 9.91%
DY 8.20 7.27 5.59 8.21 8.86 6.41 5.17 7.98%
P/NAPS 0.28 0.26 0.31 0.21 0.44 0.51 0.55 -10.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 21/05/09 26/05/08 23/05/07 23/05/06 -
Price 0.81 0.58 0.56 0.45 0.80 0.82 0.81 -
P/RPS 0.18 0.17 0.19 0.21 0.28 0.30 0.37 -11.30%
P/EPS 5.41 2.65 5.98 4.76 2.71 4.55 7.76 -5.82%
EY 18.50 37.75 16.71 21.01 36.86 21.98 12.89 6.20%
DY 6.17 6.90 5.79 6.93 8.75 6.10 4.79 4.30%
P/NAPS 0.37 0.28 0.30 0.25 0.45 0.54 0.60 -7.73%

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