[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 6.86%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 215,225 211,358 198,810 178,760 160,321 156,120 158,286 22.66%
PBT 50,766 46,192 42,520 29,556 26,114 27,741 29,688 42.85%
Tax -11,331 -12,026 -11,354 -7,852 -6,755 -7,252 -7,680 29.50%
NP 39,435 34,165 31,166 21,704 19,359 20,489 22,008 47.36%
-
NP to SH 36,411 29,845 27,866 19,248 18,012 19,134 20,528 46.37%
-
Tax Rate 22.32% 26.03% 26.70% 26.57% 25.87% 26.14% 25.87% -
Total Cost 175,790 177,193 167,644 157,056 140,962 135,630 136,278 18.44%
-
Net Worth 455,854 470,017 458,261 454,980 448,845 399,667 395,125 9.97%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 17,471 12,409 12,343 - 10,796 6,172 9,260 52.51%
Div Payout % 47.98% 41.58% 44.30% - 59.94% 32.26% 45.11% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 455,854 470,017 458,261 454,980 448,845 399,667 395,125 9.97%
NOSH 158,834 155,121 154,296 154,230 154,242 154,311 154,345 1.92%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 18.32% 16.16% 15.68% 12.14% 12.08% 13.12% 13.90% -
ROE 7.99% 6.35% 6.08% 4.23% 4.01% 4.79% 5.20% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 135.50 136.25 128.85 115.90 103.94 101.17 102.55 20.35%
EPS 22.92 19.24 18.06 12.48 11.68 12.40 13.30 43.59%
DPS 11.00 8.00 8.00 0.00 7.00 4.00 6.00 49.62%
NAPS 2.87 3.03 2.97 2.95 2.91 2.59 2.56 7.89%
Adjusted Per Share Value based on latest NOSH - 154,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 76.74 75.36 70.89 63.74 57.16 55.67 56.44 22.66%
EPS 12.98 10.64 9.94 6.86 6.42 6.82 7.32 46.34%
DPS 6.23 4.42 4.40 0.00 3.85 2.20 3.30 52.57%
NAPS 1.6254 1.6759 1.634 1.6223 1.6004 1.425 1.4088 9.97%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.45 1.34 1.14 1.17 1.13 1.09 0.99 -
P/RPS 1.07 0.98 0.88 1.01 1.09 1.08 0.97 6.74%
P/EPS 6.33 6.96 6.31 9.37 9.68 8.79 7.44 -10.18%
EY 15.81 14.36 15.84 10.67 10.33 11.38 13.43 11.45%
DY 7.59 5.97 7.02 0.00 6.19 3.67 6.06 16.14%
P/NAPS 0.51 0.44 0.38 0.40 0.39 0.42 0.39 19.52%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 -
Price 1.41 1.34 1.19 1.10 1.18 1.06 1.06 -
P/RPS 1.04 0.98 0.92 0.95 1.14 1.05 1.03 0.64%
P/EPS 6.15 6.96 6.59 8.81 10.10 8.55 7.97 -15.83%
EY 16.26 14.36 15.18 11.35 9.90 11.70 12.55 18.78%
DY 7.80 5.97 6.72 0.00 5.93 3.77 5.66 23.76%
P/NAPS 0.49 0.44 0.40 0.37 0.41 0.41 0.41 12.58%

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