[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

30-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

30-Apr-2009 [#1]

Profit Trend

QoQ- -42.1%

YoY- -37.89%

Quarter Report

Crescendo Q1 FY2010.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Annualized Quarter Result
Revenue	160,321	156,120	158,286	145,464	203,020	200,046	185,102	-9.11%
YoY %	2.69%	-1.37%	8.81%	-28.35%	1.49%	8.07%	-	-
Horiz. %	86.61%	84.34%	85.51%	78.59%	109.68%	108.07%	100.00%	-
PBT	26,114	27,741	29,688	26,532	44,030	48,929	43,888	-29.18%
YoY %	-5.86%	-6.56%	11.90%	-39.74%	-10.01%	11.49%	-	-
Horiz. %	59.50%	63.21%	67.64%	60.45%	100.32%	111.49%	100.00%	-
Tax	-6,755	-7,252	-7,680	-7,064	-10,045	-12,654	-11,092	-28.08%
YoY %	6.85%	5.57%	-8.72%	29.68%	20.62%	-14.08%	-	-
Horiz. %	60.90%	65.38%	69.24%	63.69%	90.56%	114.08%	100.00%	-
NP	19,359	20,489	22,008	19,468	33,985	36,274	32,796	-29.56%
YoY %	-5.52%	-6.90%	13.05%	-42.72%	-6.31%	10.60%	-	-
Horiz. %	59.03%	62.47%	67.11%	59.36%	103.63%	110.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,012	19,134	20,528	18,132	31,317	33,057	29,186	-27.44%
YoY %	-5.86%	-6.79%	13.21%	-42.10%	-5.26%	13.26%	-	-
Horiz. %	61.71%	65.56%	70.34%	62.13%	107.30%	113.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	26.14%	25.87%	26.62%	22.81%	25.86%	25.27%	-
YoY %	-1.03%	1.04%	-2.82%	16.70%	-11.79%	2.33%	-	-
Horiz. %	102.37%	103.44%	102.37%	105.34%	90.27%	102.33%	100.00%	-
Total Cost	140,962	135,630	136,278	125,996	169,035	163,772	152,306	-5.01%
YoY %	3.93%	-0.48%	8.16%	-25.46%	3.21%	7.53%	-	-
Horiz. %	92.55%	89.05%	89.48%	82.73%	110.98%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,845	399,667	395,125	394,710	390,729	369,421	359,021	16.00%
YoY %	12.30%	1.15%	0.11%	1.02%	5.77%	2.90%	-	-
Horiz. %	125.02%	111.32%	110.06%	109.94%	108.83%	102.90%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	10,796	6,172	9,260	-	10,810	6,182	9,285	10.54%
YoY %	74.92%	-33.35%	0.00%	-	74.86%	-33.42%	-	-
Horiz. %	116.27%	66.47%	99.73%	-	116.42%	66.58%	100.00%	-
Div Payout %	59.94%	32.26%	45.11%	-	34.52%	18.70%	31.81%	-
YoY %	85.80%	-28.49%	0.00%	-	84.60%	-41.21%	-	-
Horiz. %	188.43%	101.41%	141.81%	-	108.52%	58.79%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	448,845	399,667	395,125	394,710	390,729	369,421	359,021	16.00%
YoY %	12.30%	1.15%	0.11%	1.02%	5.77%	2.90%	-	-
Horiz. %	125.02%	111.32%	110.06%	109.94%	108.83%	102.90%	100.00%	-
NOSH	154,242	154,311	154,345	154,183	154,438	154,569	154,750	-0.21%
YoY %	-0.04%	-0.02%	0.11%	-0.17%	-0.08%	-0.12%	-	-
Horiz. %	99.67%	99.72%	99.74%	99.63%	99.80%	99.88%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	12.08%	13.12%	13.90%	13.38%	16.74%	18.13%	17.72%	-
YoY %	-7.93%	-5.61%	3.89%	-20.07%	-7.67%	2.31%	-	-
Horiz. %	68.17%	74.04%	78.44%	75.51%	94.47%	102.31%	100.00%	-
ROE	4.01%	4.79%	5.20%	4.59%	8.02%	8.95%	8.13%	-
YoY %	-16.28%	-7.88%	13.29%	-42.77%	-10.39%	10.09%	-	-
Horiz. %	49.32%	58.92%	63.96%	56.46%	98.65%	110.09%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	103.94	101.17	102.55	94.34	131.46	129.42	119.61	-8.91%
YoY %	2.74%	-1.35%	8.70%	-28.24%	1.58%	8.20%	-	-
Horiz. %	86.90%	84.58%	85.74%	78.87%	109.91%	108.20%	100.00%	-
EPS	11.68	12.40	13.30	11.76	20.27	21.39	18.86	-27.28%
YoY %	-5.81%	-6.77%	13.10%	-41.98%	-5.24%	13.41%	-	-
Horiz. %	61.93%	65.75%	70.52%	62.35%	107.48%	113.41%	100.00%	-
DPS	7.00	4.00	6.00	0.00	7.00	4.00	6.00	10.79%
YoY %	75.00%	-33.33%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	116.67%	66.67%	100.00%	0.00%	116.67%	66.67%	100.00%	-
NAPS	2.91	2.59	2.56	2.56	2.53	2.39	2.32	16.25%
YoY %	12.36%	1.17%	0.00%	1.19%	5.86%	3.02%	-	-
Horiz. %	125.43%	111.64%	110.34%	110.34%	109.05%	103.02%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 154,183
RPS	19.05	18.56	18.81	17.29	24.13	23.78	22.00	-9.12%
YoY %	2.64%	-1.33%	8.79%	-28.35%	1.47%	8.09%	-	-
Horiz. %	86.59%	84.36%	85.50%	78.59%	109.68%	108.09%	100.00%	-
EPS	2.14	2.27	2.44	2.16	3.72	3.93	3.47	-27.48%
YoY %	-5.73%	-6.97%	12.96%	-41.94%	-5.34%	13.26%	-	-
Horiz. %	61.67%	65.42%	70.32%	62.25%	107.20%	113.26%	100.00%	-
DPS	1.28	0.73	1.10	0.00	1.28	0.73	1.10	10.60%
YoY %	75.34%	-33.64%	0.00%	0.00%	75.34%	-33.64%	-	-
Horiz. %	116.36%	66.36%	100.00%	0.00%	116.36%	66.36%	100.00%	-
NAPS	0.5335	0.475	0.4696	0.4691	0.4644	0.4391	0.4267	16.01%
YoY %	12.32%	1.15%	0.11%	1.01%	5.76%	2.91%	-	-
Horiz. %	125.03%	111.32%	110.05%	109.94%	108.84%	102.91%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	1.13	1.09	0.99	0.87	0.81	0.83	0.98	-
P/RPS	1.09	1.08	0.97	0.92	0.62	0.64	0.82	20.83%
YoY %	0.93%	11.34%	5.43%	48.39%	-3.12%	-21.95%	-	-
Horiz. %	132.93%	131.71%	118.29%	112.20%	75.61%	78.05%	100.00%	-
P/EPS	9.68	8.79	7.44	7.40	3.99	3.88	5.20	51.15%
YoY %	10.13%	18.15%	0.54%	85.46%	2.84%	-25.38%	-	-
Horiz. %	186.15%	169.04%	143.08%	142.31%	76.73%	74.62%	100.00%	-
EY	10.33	11.38	13.43	13.52	25.03	25.77	19.24	-33.86%
YoY %	-9.23%	-15.26%	-0.67%	-45.98%	-2.87%	33.94%	-	-
Horiz. %	53.69%	59.15%	69.80%	70.27%	130.09%	133.94%	100.00%	-
DY	6.19	3.67	6.06	0.00	8.64	4.82	6.12	0.75%
YoY %	68.66%	-39.44%	0.00%	0.00%	79.25%	-21.24%	-	-
Horiz. %	101.14%	59.97%	99.02%	0.00%	141.18%	78.76%	100.00%	-
P/NAPS	0.39	0.42	0.39	0.34	0.32	0.35	0.42	-4.80%
YoY %	-7.14%	7.69%	14.71%	6.25%	-8.57%	-16.67%	-	-
Horiz. %	92.86%	100.00%	92.86%	80.95%	76.19%	83.33%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	23/12/09	30/09/09	30/06/09	31/03/09	31/12/08	29/09/08	-
Price	1.18	1.06	1.06	1.00	0.79	0.77	0.97	-
P/RPS	1.14	1.05	1.03	1.06	0.60	0.59	0.81	25.50%
YoY %	8.57%	1.94%	-2.83%	76.67%	1.69%	-27.16%	-	-
Horiz. %	140.74%	129.63%	127.16%	130.86%	74.07%	72.84%	100.00%	-
P/EPS	10.10	8.55	7.97	8.50	3.90	3.60	5.14	56.68%
YoY %	18.13%	7.28%	-6.24%	117.95%	8.33%	-29.96%	-	-
Horiz. %	196.50%	166.34%	155.06%	165.37%	75.88%	70.04%	100.00%	-
EY	9.90	11.70	12.55	11.76	25.67	27.77	19.44	-36.15%
YoY %	-15.38%	-6.77%	6.72%	-54.19%	-7.56%	42.85%	-	-
Horiz. %	50.93%	60.19%	64.56%	60.49%	132.05%	142.85%	100.00%	-
DY	5.93	3.77	5.66	0.00	8.86	5.19	6.19	-2.81%
YoY %	57.29%	-33.39%	0.00%	0.00%	70.71%	-16.16%	-	-
Horiz. %	95.80%	60.90%	91.44%	0.00%	143.13%	83.84%	100.00%	-
P/NAPS	0.41	0.41	0.41	0.39	0.31	0.32	0.42	-1.58%
YoY %	0.00%	0.00%	5.13%	25.81%	-3.12%	-23.81%	-	-
Horiz. %	97.62%	97.62%	97.62%	92.86%	73.81%	76.19%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos