CREST BUILDER HOLDINGS BHD
KLSE (MYR): CRESBLD (8591)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.635
Today's Change
+0.02 (3.25%)
Day's Change
0.61 - 0.635
Trading Volume
27,200
Financial
Market Cap
112 Million
NOSH
177 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
20-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
28-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-1.81% | 110.75%
Revenue | NP to SH
553,952.000 | -21,960.000
RPS | P/RPS
313.11 Cent | 0.20
EPS | P/E | EY
-12.41 Cent | -5.12 | -19.55%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
1.64 | 0.39
QoQ | YoY
23.39% | 12.6%
NP Margin | ROE
-4.40% | -7.57%
F.Y. | Ann. Date
30-Sep-2024 | 20-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
25-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
25-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
508,628.000 | -38,945.000
RPS | P/RPS
287.49 Cent | 0.22
EPS | P/E | EY
-22.01 Cent | -2.88 | -34.67%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
1.62 | 0.39
YoY
-160.48%
NP Margin | ROE
-7.66% | -13.57%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
538,546.666 | 2,729.333
RPS | P/RPS
304.40 Cent | 0.21
EPS | P/E | EY
1.54 Cent | 41.16 | 2.43%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-2.38% | 113.71%
NP Margin | ROE
0.51% | 0.94%
F.Y. | Ann. Date
30-Sep-2024 | 20-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 538,546 | 553,952 | 508,628 | 346,085 | 256,721 | 289,956 | 465,750 | 595,409 | 498,979 | 282,197 | 283,944 | 207,392 | 10.47% | |
| PBT | 6,289 | -22,544 | -41,138 | -12,895 | -48,338 | -86,121 | 22,242 | 98,281 | 45,460 | 25,915 | 27,953 | 30,045 | - | |
| Tax | -3,568 | -1,826 | 2,160 | 590 | 5,306 | 11,295 | -5,308 | -26,059 | -16,333 | -10,927 | -15,230 | -10,067 | - | |
| NP | 2,721 | -24,370 | -38,978 | -12,305 | -43,032 | -74,826 | 16,934 | 72,222 | 29,127 | 14,988 | 12,723 | 19,978 | - | |
| - | ||||||||||||||
| NP to SH | 2,729 | -21,960 | -38,945 | -14,951 | -44,465 | -77,111 | 19,266 | 70,376 | 27,872 | 13,212 | 10,411 | 20,756 | - | |
| - | ||||||||||||||
| Tax Rate | 56.73% | - | - | - | - | - | 23.86% | 26.51% | 35.93% | 42.16% | 54.48% | 33.51% | - | |
| Total Cost | 535,825 | 578,322 | 547,606 | 358,390 | 299,753 | 364,782 | 448,816 | 523,187 | 469,852 | 267,209 | 271,221 | 187,414 | 12.64% | |
| - | ||||||||||||||
| Net Worth | 290,171 | 290,171 | 286,929 | 346,908 | 361,498 | 408,509 | 498,399 | 487,638 | 425,023 | 402,427 | 404,305 | 381,067 | -3.10% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 290,171 | 290,171 | 286,929 | 346,908 | 361,498 | 408,509 | 498,399 | 487,638 | 425,023 | 402,427 | 404,305 | 381,067 | -3.10% | |
| NOSH | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 176,921 | 162,156 | 0.97% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 0.51% | -4.40% | -7.66% | -3.56% | -16.76% | -25.81% | 3.64% | 12.13% | 5.84% | 5.31% | 4.48% | 9.63% | - | |
| ROE | 0.94% | -7.57% | -13.57% | -4.31% | -12.30% | -18.88% | 3.87% | 14.43% | 6.56% | 3.28% | 2.58% | 5.45% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 332.22 | 341.72 | 313.76 | 213.49 | 158.37 | 178.87 | 282.22 | 350.43 | 292.33 | 165.49 | 161.53 | 127.90 | 10.47% | |
| EPS | 1.73 | -13.55 | -24.00 | -9.20 | -27.40 | -47.50 | 11.60 | 41.40 | 16.30 | 7.70 | 6.20 | 12.80 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.50 | 4.50 | 4.00 | 4.00 | 4.00 | 3.75 | - | |
| NAPS | 1.79 | 1.79 | 1.77 | 2.14 | 2.23 | 2.52 | 3.02 | 2.87 | 2.49 | 2.36 | 2.30 | 2.35 | -3.09% | |
| Adjusted Per Share Value based on latest NOSH - 176,921 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 304.40 | 313.11 | 287.49 | 195.61 | 145.10 | 163.89 | 263.25 | 336.54 | 282.03 | 159.50 | 160.49 | 117.22 | 10.47% | |
| EPS | 1.54 | -12.41 | -22.01 | -8.45 | -25.13 | -43.58 | 10.89 | 39.78 | 15.75 | 7.47 | 5.88 | 11.73 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.26 | 4.32 | 3.86 | 3.86 | 3.97 | 3.44 | - | |
| NAPS | 1.6401 | 1.6401 | 1.6218 | 1.9608 | 2.0433 | 2.309 | 2.8171 | 2.7562 | 2.4023 | 2.2746 | 2.2852 | 2.1539 | -3.10% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.65 | 0.65 | 0.50 | 0.49 | 0.535 | 0.75 | 0.915 | 0.87 | 0.905 | 0.91 | 1.02 | 1.35 | - | |
| P/RPS | 0.20 | 0.19 | 0.16 | 0.23 | 0.34 | 0.42 | 0.32 | 0.25 | 0.31 | 0.55 | 0.63 | 1.06 | -18.93% | |
| P/EPS | 38.61 | -4.80 | -2.08 | -5.31 | -1.95 | -1.58 | 7.84 | 2.10 | 5.54 | 11.74 | 17.22 | 10.55 | - | |
| EY | 2.59 | -20.84 | -48.05 | -18.82 | -51.27 | -63.42 | 12.76 | 47.61 | 18.04 | 8.51 | 5.81 | 9.48 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.83 | 5.17 | 4.42 | 4.40 | 3.92 | 2.78 | - | |
| P/NAPS | 0.36 | 0.36 | 0.28 | 0.23 | 0.24 | 0.30 | 0.30 | 0.30 | 0.36 | 0.39 | 0.44 | 0.57 | -7.58% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 20/11/24 | 20/11/24 | 28/02/24 | 27/02/23 | 25/02/22 | 26/02/21 | 27/02/20 | 27/02/19 | 27/02/18 | 22/02/17 | 26/02/16 | 17/02/15 | - | |
| Price | 0.70 | 0.70 | 0.535 | 0.495 | 0.57 | 0.66 | 0.87 | 1.00 | 0.99 | 0.955 | 0.91 | 1.23 | - | |
| P/RPS | 0.21 | 0.20 | 0.17 | 0.23 | 0.36 | 0.37 | 0.31 | 0.29 | 0.34 | 0.58 | 0.56 | 0.96 | -17.48% | |
| P/EPS | 41.58 | -5.17 | -2.23 | -5.37 | -2.08 | -1.39 | 7.45 | 2.41 | 6.06 | 12.33 | 15.36 | 9.61 | - | |
| EY | 2.41 | -19.35 | -44.91 | -18.63 | -48.12 | -72.07 | 13.42 | 41.42 | 16.49 | 8.11 | 6.51 | 10.41 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.02 | 4.50 | 4.04 | 4.19 | 4.40 | 3.05 | - | |
| P/NAPS | 0.39 | 0.39 | 0.30 | 0.23 | 0.26 | 0.26 | 0.29 | 0.35 | 0.40 | 0.40 | 0.40 | 0.52 | -5.92% | |
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
3 people like this. Showing 50 of 1,490 comments
If the latitude project is cancelled (which may not be a bad thing since the market is so soft right now) the key point would be the amount of compensation that would be paid out to Crest Builder. With the Prasarana chairman Tajuddin conflict of interest and MACC's potential investigation into this, it may be difficult for Crest Builder to get a good compensation for the cancellation.
2021-03-10 12:57
this type of economy, and comparing with other construction counters, i would not expect the quarter to be good. maybe borderline loss.
2021-05-21 09:40
My mind tell me not to touch construction but my eyes see depressed prices, took the plunge today for better or worst
2021-07-09 00:17
We are getting pulse after a heart attack. Infusing oxygen to stabilize patient
2021-07-21 11:41
but this is the support, defibrillator highest voltage, its now or never
2021-07-23 18:30
Undervalued bro. Look at their performance pre-covid.
Covid won't last forever. And best way to stimulate economy is still to build build build
2021-08-09 17:42
despite company losing money, the management reward themselves with bonuses. best nia ini.
2022-07-28 12:18
the family announce intention to trade! perhaps got new project coming?
2022-08-11 10:11
One recent interview on BFM. Positive assurance to be back on black this year.
https://www.bfm.my/podcast/morning-run/the-breakfast-grille/crest-builder-construction-property-developer-margins-fixed-contracts
2023-05-02 07:49
Don’t believe too much this fellow said in interview. You can check the last time what he said during previous interview & check what happened after that.
2023-05-02 08:25
Tajuddin Pasir Salak is out of UMNO & this company is also down as a contractor. Chinese family company. Used to get government jobs. NAPS has declined by 33% since 2020. Podcast in May 2023, now still losses.
2023-12-14 21:33
Crest Builders had a terrible decade with declining top line, bottom line and returns. From 2012 to 2018, the Group achieved an average ROE of 8%. From 2020 to 2023, the average ROE had declined to negative 11%.
https://i.postimg.cc/4NkPc3q8/Chart-1.png
This is obviously a company facing a turn around. The good signs are that its construction arm has a RM 2.2 billion order book as of 2022 and its property development arm has RM 2.2 billion gross development value of projects. And it is fianancial ok.
Its current losses are due to legacy projects and I think that it may take another 2 to 3 years to completely clean them. So while it is currently trading at less than half its book value, you will have to wait for the market to re-rate it.
For more insights refer to Is Crest Builder a value trap? https://www.youtube.com/watch?v=Jcw2GnCPXqY
2024-05-10 14:10
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
1
Rakuten Trade Research Reports
2
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
3
save malaysia!
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
tjengchen
Need to wait and see
2020-06-25 09:21