[CRESBLD] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.35%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 493,615 552,642 432,486 360,370 262,445 353,931 340,412 6.38%
PBT 25,496 23,855 34,162 19,005 16,962 46,950 34,560 -4.93%
Tax -8,502 -7,240 -6,959 -7,319 -5,411 -10,407 -12,413 -6.10%
NP 16,994 16,615 27,203 11,686 11,551 36,543 22,147 -4.31%
-
NP to SH 17,110 18,633 27,234 11,686 11,551 36,543 22,147 -4.20%
-
Tax Rate 33.35% 30.35% 20.37% 38.51% 31.90% 22.17% 35.92% -
Total Cost 476,621 536,027 405,283 348,684 250,894 317,388 318,265 6.95%
-
Net Worth 276,808 273,625 258,728 236,013 222,309 220,612 186,742 6.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,801 6,286 4,969 4,049 3,811 8,671 6,260 1.38%
Div Payout % 39.75% 33.74% 18.25% 34.66% 33.00% 23.73% 28.27% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 276,808 273,625 258,728 236,013 222,309 220,612 186,742 6.77%
NOSH 138,404 124,375 124,388 124,874 122,148 123,939 122,857 2.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.44% 3.01% 6.29% 3.24% 4.40% 10.32% 6.51% -
ROE 6.18% 6.81% 10.53% 4.95% 5.20% 16.56% 11.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 356.65 444.34 347.69 288.58 214.86 285.57 277.08 4.29%
EPS 12.36 14.98 21.89 9.36 9.46 29.48 18.03 -6.09%
DPS 4.91 5.00 4.00 3.24 3.12 7.00 5.00 -0.30%
NAPS 2.00 2.20 2.08 1.89 1.82 1.78 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 124,874
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 279.00 312.37 244.45 203.69 148.34 200.05 192.41 6.38%
EPS 9.67 10.53 15.39 6.61 6.53 20.65 12.52 -4.20%
DPS 3.84 3.55 2.81 2.29 2.15 4.90 3.54 1.36%
NAPS 1.5646 1.5466 1.4624 1.334 1.2565 1.2469 1.0555 6.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.915 0.61 0.55 0.58 0.38 0.79 0.78 -
P/RPS 0.26 0.14 0.16 0.20 0.18 0.28 0.28 -1.22%
P/EPS 7.40 4.07 2.51 6.20 4.02 2.68 4.33 9.33%
EY 13.51 24.56 39.81 16.13 24.89 37.32 23.11 -8.55%
DY 5.37 8.20 7.27 5.59 8.21 8.86 6.41 -2.90%
P/NAPS 0.46 0.28 0.26 0.31 0.21 0.44 0.51 -1.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 25/05/11 25/05/10 21/05/09 26/05/08 23/05/07 -
Price 1.23 0.81 0.58 0.56 0.45 0.80 0.82 -
P/RPS 0.34 0.18 0.17 0.19 0.21 0.28 0.30 2.10%
P/EPS 9.95 5.41 2.65 5.98 4.76 2.71 4.55 13.91%
EY 10.05 18.50 37.75 16.71 21.01 36.86 21.98 -12.21%
DY 4.00 6.17 6.90 5.79 6.93 8.75 6.10 -6.78%
P/NAPS 0.62 0.37 0.28 0.30 0.25 0.45 0.54 2.32%

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