[CRESBLD] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -17.25%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 634,932 528,247 325,456 270,352 220,250 191,433 493,615 4.28%
PBT 102,553 47,957 30,606 22,862 32,952 73,459 25,496 26.09%
Tax -28,070 -17,168 -13,005 -11,382 -12,740 -5,865 -8,502 22.01%
NP 74,483 30,789 17,601 11,480 20,212 67,594 16,994 27.91%
-
NP to SH 72,769 29,336 16,840 6,595 23,796 57,798 17,110 27.27%
-
Tax Rate 27.37% 35.80% 42.49% 49.79% 38.66% 7.98% 33.35% -
Total Cost 560,449 497,458 307,855 258,872 200,038 123,839 476,621 2.73%
-
Net Worth 494,835 431,850 409,248 398,632 387,099 335,866 276,808 10.16%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 7,645 6,827 6,820 7,085 6,174 5,992 6,801 1.96%
Div Payout % 10.51% 23.27% 40.50% 107.44% 25.95% 10.37% 39.75% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 494,835 431,850 409,248 398,632 387,099 335,866 276,808 10.16%
NOSH 176,921 176,921 176,921 176,921 163,333 146,666 138,404 4.17%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.73% 5.83% 5.41% 4.25% 9.18% 35.31% 3.44% -
ROE 14.71% 6.79% 4.11% 1.65% 6.15% 17.21% 6.18% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 379.80 309.47 190.86 158.02 134.85 130.52 356.65 1.05%
EPS 43.53 17.19 9.88 3.85 14.57 39.41 12.36 23.33%
DPS 4.57 4.00 4.00 4.14 3.78 4.09 4.91 -1.18%
NAPS 2.96 2.53 2.40 2.33 2.37 2.29 2.00 6.74%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 358.88 298.58 183.95 152.81 124.49 108.20 279.00 4.28%
EPS 41.13 16.58 9.52 3.73 13.45 32.67 9.67 27.27%
DPS 4.32 3.86 3.86 4.01 3.49 3.39 3.84 1.98%
NAPS 2.7969 2.4409 2.3132 2.2532 2.188 1.8984 1.5646 10.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.13 0.92 0.945 0.85 1.17 1.50 0.915 -
P/RPS 0.30 0.30 0.50 0.54 0.87 1.15 0.26 2.41%
P/EPS 2.60 5.35 9.57 22.05 8.03 3.81 7.40 -15.99%
EY 38.52 18.68 10.45 4.54 12.45 26.27 13.51 19.07%
DY 4.05 4.35 4.23 4.87 3.23 2.72 5.37 -4.59%
P/NAPS 0.38 0.36 0.39 0.36 0.49 0.66 0.46 -3.13%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 25/05/17 23/05/16 20/05/15 27/05/14 22/05/13 -
Price 1.06 0.905 0.975 0.95 1.19 1.48 1.23 -
P/RPS 0.28 0.29 0.51 0.60 0.88 1.13 0.34 -3.18%
P/EPS 2.44 5.27 9.87 24.64 8.17 3.76 9.95 -20.87%
EY 41.07 18.99 10.13 4.06 12.24 26.63 10.05 26.42%
DY 4.31 4.42 4.10 4.36 3.18 2.76 4.00 1.25%
P/NAPS 0.36 0.36 0.41 0.41 0.50 0.65 0.62 -8.65%

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