Highlights

[CRESBLD] QoQ Quarter Result on 2020-06-30 [#2]

Stock [CRESBLD]: CREST BUILDER HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -3,365.80%    YoY -     -452.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,218 61,861 93,329 85,496 123,106 163,819 142,796 -46.31%
  QoQ % -9.12% -33.72% 9.16% -30.55% -24.85% 14.72% -
  Horiz. % 39.37% 43.32% 65.36% 59.87% 86.21% 114.72% 100.00%
PBT -13,854 1,670 -3,053 295 8,259 16,741 22,895 -
  QoQ % -929.58% 154.70% -1,134.92% -96.43% -50.67% -26.88% -
  Horiz. % -60.51% 7.29% -13.33% 1.29% 36.07% 73.12% 100.00%
Tax -112 -1,415 1,413 3,077 -3,563 -6,235 -5,808 -92.83%
  QoQ % 92.08% -200.14% -54.08% 186.36% 42.85% -7.35% -
  Horiz. % 1.93% 24.36% -24.33% -52.98% 61.35% 107.35% 100.00%
NP -13,966 255 -1,640 3,372 4,696 10,506 17,087 -
  QoQ % -5,576.86% 115.55% -148.64% -28.19% -55.30% -38.51% -
  Horiz. % -81.73% 1.49% -9.60% 19.73% 27.48% 61.49% 100.00%
NP to SH -14,591 -421 1,862 3,231 4,143 10,030 16,786 -
  QoQ % -3,365.80% -122.61% -42.37% -22.01% -58.69% -40.25% -
  Horiz. % -86.92% -2.51% 11.09% 19.25% 24.68% 59.75% 100.00%
Tax Rate - % 84.73 % - % -1,043.05 % 43.14 % 37.24 % 25.37 % -
  QoQ % 0.00% 0.00% 0.00% -2,517.83% 15.84% 46.79% -
  Horiz. % 0.00% 333.98% 0.00% -4,111.35% 170.04% 146.79% 100.00%
Total Cost 70,184 61,606 94,969 82,124 118,410 153,313 125,709 -32.22%
  QoQ % 13.92% -35.13% 15.64% -30.64% -22.77% 21.96% -
  Horiz. % 55.83% 49.01% 75.55% 65.33% 94.19% 121.96% 100.00%
Net Worth 476,594 492,762 498,399 493,045 499,054 494,835 487,638 -1.52%
  QoQ % -3.28% -1.13% 1.09% -1.20% 0.85% 1.48% -
  Horiz. % 97.74% 101.05% 102.21% 101.11% 102.34% 101.48% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 5,776 - - - 7,645 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.55% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 310.21 % - % - % - % 45.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 681.03% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 476,594 492,762 498,399 493,045 499,054 494,835 487,638 -1.52%
  QoQ % -3.28% -1.13% 1.09% -1.20% 0.85% 1.48% -
  Horiz. % 97.74% 101.05% 102.21% 101.11% 102.34% 101.48% 100.00%
NOSH 162,107 162,628 165,033 167,134 166,908 167,174 169,909 -3.09%
  QoQ % -0.32% -1.46% -1.26% 0.14% -0.16% -1.61% -
  Horiz. % 95.41% 95.71% 97.13% 98.37% 98.23% 98.39% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -24.84 % 0.41 % -1.76 % 3.94 % 3.81 % 6.41 % 11.97 % -
  QoQ % -6,158.54% 123.30% -144.67% 3.41% -40.56% -46.45% -
  Horiz. % -207.52% 3.43% -14.70% 32.92% 31.83% 53.55% 100.00%
ROE -3.06 % -0.09 % 0.37 % 0.66 % 0.83 % 2.03 % 3.44 % -
  QoQ % -3,300.00% -124.32% -43.94% -20.48% -59.11% -40.99% -
  Horiz. % -88.95% -2.62% 10.76% 19.19% 24.13% 59.01% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.68 38.04 56.55 51.15 73.76 97.99 84.04 -44.60%
  QoQ % -8.83% -32.73% 10.56% -30.65% -24.73% 16.60% -
  Horiz. % 41.27% 45.26% 67.29% 60.86% 87.77% 116.60% 100.00%
EPS -9.00 -0.30 1.10 1.90 2.50 6.00 9.90 -
  QoQ % -2,900.00% -127.27% -42.11% -24.00% -58.33% -39.39% -
  Horiz. % -90.91% -3.03% 11.11% 19.19% 25.25% 60.61% 100.00%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.78% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9400 3.0300 3.0200 2.9500 2.9900 2.9600 2.8700 1.62%
  QoQ % -2.97% 0.33% 2.37% -1.34% 1.01% 3.14% -
  Horiz. % 102.44% 105.57% 105.23% 102.79% 104.18% 103.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.78 34.97 52.75 48.32 69.58 92.59 80.71 -46.31%
  QoQ % -9.12% -33.71% 9.17% -30.55% -24.85% 14.72% -
  Horiz. % 39.38% 43.33% 65.36% 59.87% 86.21% 114.72% 100.00%
EPS -8.25 -0.24 1.05 1.83 2.34 5.67 9.49 -
  QoQ % -3,337.50% -122.86% -42.62% -21.79% -58.73% -40.25% -
  Horiz. % -86.93% -2.53% 11.06% 19.28% 24.66% 59.75% 100.00%
DPS 0.00 0.00 3.26 0.00 0.00 0.00 4.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.46% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6938 2.7852 2.8171 2.7868 2.8208 2.7969 2.7562 -1.52%
  QoQ % -3.28% -1.13% 1.09% -1.21% 0.85% 1.48% -
  Horiz. % 97.74% 101.05% 102.21% 101.11% 102.34% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.7500 0.6400 0.9150 0.9650 1.0900 1.1300 0.8700 -
P/RPS 2.16 1.68 1.62 1.89 1.48 1.15 1.04 62.86%
  QoQ % 28.57% 3.70% -14.29% 27.70% 28.70% 10.58% -
  Horiz. % 207.69% 161.54% 155.77% 181.73% 142.31% 110.58% 100.00%
P/EPS -8.33 -247.23 81.10 49.92 43.91 18.83 8.81 -
  QoQ % 96.63% -404.85% 62.46% 13.69% 133.19% 113.73% -
  Horiz. % -94.55% -2,806.24% 920.54% 566.63% 498.41% 213.73% 100.00%
EY -12.00 -0.40 1.23 2.00 2.28 5.31 11.36 -
  QoQ % -2,900.00% -132.52% -38.50% -12.28% -57.06% -53.26% -
  Horiz. % -105.63% -3.52% 10.83% 17.61% 20.07% 46.74% 100.00%
DY 0.00 0.00 3.83 0.00 0.00 0.00 5.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.21 0.30 0.33 0.36 0.38 0.30 -9.11%
  QoQ % 23.81% -30.00% -9.09% -8.33% -5.26% 26.67% -
  Horiz. % 86.67% 70.00% 100.00% 110.00% 120.00% 126.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 27/02/20 20/11/19 21/08/19 29/05/19 27/02/19 -
Price 0.7350 0.7400 0.8700 0.9450 1.0200 1.0600 1.0000 -
P/RPS 2.12 1.95 1.54 1.85 1.38 1.08 1.19 47.01%
  QoQ % 8.72% 26.62% -16.76% 34.06% 27.78% -9.24% -
  Horiz. % 178.15% 163.87% 129.41% 155.46% 115.97% 90.76% 100.00%
P/EPS -8.17 -285.85 77.11 48.88 41.09 17.67 10.12 -
  QoQ % 97.14% -470.70% 57.75% 18.96% 132.54% 74.60% -
  Horiz. % -80.73% -2,824.60% 761.96% 483.00% 406.03% 174.60% 100.00%
EY -12.25 -0.35 1.30 2.05 2.43 5.66 9.88 -
  QoQ % -3,400.00% -126.92% -36.59% -15.64% -57.07% -42.71% -
  Horiz. % -123.99% -3.54% 13.16% 20.75% 24.60% 57.29% 100.00%
DY 0.00 0.00 4.02 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.25 0.24 0.29 0.32 0.34 0.36 0.35 -20.11%
  QoQ % 4.17% -17.24% -9.38% -5.88% -5.56% 2.86% -
  Horiz. % 71.43% 68.57% 82.86% 91.43% 97.14% 102.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS