[CRESNDO] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -5.87%
YoY- -42.48%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 211,358 198,810 178,760 160,321 156,120 158,286 145,464 28.19%
PBT 46,192 42,520 29,556 26,114 27,741 29,688 26,532 44.57%
Tax -12,026 -11,354 -7,852 -6,755 -7,252 -7,680 -7,064 42.43%
NP 34,165 31,166 21,704 19,359 20,489 22,008 19,468 45.34%
-
NP to SH 29,845 27,866 19,248 18,012 19,134 20,528 18,132 39.28%
-
Tax Rate 26.03% 26.70% 26.57% 25.87% 26.14% 25.87% 26.62% -
Total Cost 177,193 167,644 157,056 140,962 135,630 136,278 125,996 25.44%
-
Net Worth 470,017 458,261 454,980 448,845 399,667 395,125 394,710 12.31%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 12,409 12,343 - 10,796 6,172 9,260 - -
Div Payout % 41.58% 44.30% - 59.94% 32.26% 45.11% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 470,017 458,261 454,980 448,845 399,667 395,125 394,710 12.31%
NOSH 155,121 154,296 154,230 154,242 154,311 154,345 154,183 0.40%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 16.16% 15.68% 12.14% 12.08% 13.12% 13.90% 13.38% -
ROE 6.35% 6.08% 4.23% 4.01% 4.79% 5.20% 4.59% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 136.25 128.85 115.90 103.94 101.17 102.55 94.34 27.68%
EPS 19.24 18.06 12.48 11.68 12.40 13.30 11.76 38.72%
DPS 8.00 8.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 3.03 2.97 2.95 2.91 2.59 2.56 2.56 11.85%
Adjusted Per Share Value based on latest NOSH - 154,504
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 25.12 23.63 21.25 19.05 18.56 18.81 17.29 28.19%
EPS 3.55 3.31 2.29 2.14 2.27 2.44 2.16 39.14%
DPS 1.47 1.47 0.00 1.28 0.73 1.10 0.00 -
NAPS 0.5586 0.5447 0.5408 0.5335 0.475 0.4696 0.4691 12.31%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.34 1.14 1.17 1.13 1.09 0.99 0.87 -
P/RPS 0.98 0.88 1.01 1.09 1.08 0.97 0.92 4.28%
P/EPS 6.96 6.31 9.37 9.68 8.79 7.44 7.40 -3.99%
EY 14.36 15.84 10.67 10.33 11.38 13.43 13.52 4.08%
DY 5.97 7.02 0.00 6.19 3.67 6.06 0.00 -
P/NAPS 0.44 0.38 0.40 0.39 0.42 0.39 0.34 18.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 -
Price 1.34 1.19 1.10 1.18 1.06 1.06 1.00 -
P/RPS 0.98 0.92 0.95 1.14 1.05 1.03 1.06 -5.08%
P/EPS 6.96 6.59 8.81 10.10 8.55 7.97 8.50 -12.44%
EY 14.36 15.18 11.35 9.90 11.70 12.55 11.76 14.20%
DY 5.97 6.72 0.00 5.93 3.77 5.66 0.00 -
P/NAPS 0.44 0.40 0.37 0.41 0.41 0.41 0.39 8.35%

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