[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

Crescendo Q4 FY2010.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Annualized Quarter Result
Revenue	211,358	198,810	178,760	160,321	156,120	158,286	145,464	28.19%
YoY %	6.31%	11.22%	11.50%	2.69%	-1.37%	8.81%	-	-
Horiz. %	145.30%	136.67%	122.89%	110.21%	107.33%	108.81%	100.00%	-
PBT	46,192	42,520	29,556	26,114	27,741	29,688	26,532	44.57%
YoY %	8.64%	43.86%	13.18%	-5.86%	-6.56%	11.90%	-	-
Horiz. %	174.10%	160.26%	111.40%	98.42%	104.56%	111.90%	100.00%	-
Tax	-12,026	-11,354	-7,852	-6,755	-7,252	-7,680	-7,064	42.43%
YoY %	-5.92%	-44.60%	-16.24%	6.85%	5.57%	-8.72%	-	-
Horiz. %	170.24%	160.73%	111.16%	95.63%	102.66%	108.72%	100.00%	-
NP	34,165	31,166	21,704	19,359	20,489	22,008	19,468	45.34%
YoY %	9.62%	43.60%	12.11%	-5.52%	-6.90%	13.05%	-	-
Horiz. %	175.49%	160.09%	111.49%	99.44%	105.24%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,845	27,866	19,248	18,012	19,134	20,528	18,132	39.28%
YoY %	7.10%	44.77%	6.86%	-5.86%	-6.79%	13.21%	-	-
Horiz. %	164.60%	153.68%	106.15%	99.34%	105.53%	113.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	26.70%	26.57%	25.87%	26.14%	25.87%	26.62%	-
YoY %	-2.51%	0.49%	2.71%	-1.03%	1.04%	-2.82%	-	-
Horiz. %	97.78%	100.30%	99.81%	97.18%	98.20%	97.18%	100.00%	-
Total Cost	177,193	167,644	157,056	140,962	135,630	136,278	125,996	25.44%
YoY %	5.70%	6.74%	11.42%	3.93%	-0.48%	8.16%	-	-
Horiz. %	140.63%	133.06%	124.65%	111.88%	107.65%	108.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	470,017	458,261	454,980	448,845	399,667	395,125	394,710	12.31%
YoY %	2.57%	0.72%	1.37%	12.30%	1.15%	0.11%	-	-
Horiz. %	119.08%	116.10%	115.27%	113.72%	101.26%	100.11%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Dividend
Div	12,409	12,343	-	10,796	6,172	9,260	-	-
YoY %	0.53%	0.00%	-	74.92%	-33.35%	0.00%	-	-
Horiz. %	134.01%	133.29%	-	116.59%	66.65%	100.00%	-	-
Div Payout %	41.58%	44.30%	-	59.94%	32.26%	45.11%	-	-
YoY %	-6.14%	0.00%	-	85.80%	-28.49%	0.00%	-	-
Horiz. %	92.17%	98.20%	-	132.88%	71.51%	100.00%	-	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Equity
Net Worth	470,017	458,261	454,980	448,845	399,667	395,125	394,710	12.31%
YoY %	2.57%	0.72%	1.37%	12.30%	1.15%	0.11%	-	-
Horiz. %	119.08%	116.10%	115.27%	113.72%	101.26%	100.11%	100.00%	-
NOSH	155,121	154,296	154,230	154,242	154,311	154,345	154,183	0.40%
YoY %	0.53%	0.04%	-0.01%	-0.04%	-0.02%	0.11%	-	-
Horiz. %	100.61%	100.07%	100.03%	100.04%	100.08%	100.11%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Ratio Analysis
NP Margin	16.16%	15.68%	12.14%	12.08%	13.12%	13.90%	13.38%	-
YoY %	3.06%	29.16%	0.50%	-7.93%	-5.61%	3.89%	-	-
Horiz. %	120.78%	117.19%	90.73%	90.28%	98.06%	103.89%	100.00%	-
ROE	6.35%	6.08%	4.23%	4.01%	4.79%	5.20%	4.59%	-
YoY %	4.44%	43.74%	5.49%	-16.28%	-7.88%	13.29%	-	-
Horiz. %	138.34%	132.46%	92.16%	87.36%	104.36%	113.29%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Per Share
RPS	136.25	128.85	115.90	103.94	101.17	102.55	94.34	27.68%
YoY %	5.74%	11.17%	11.51%	2.74%	-1.35%	8.70%	-	-
Horiz. %	144.42%	136.58%	122.85%	110.18%	107.24%	108.70%	100.00%	-
EPS	19.24	18.06	12.48	11.68	12.40	13.30	11.76	38.72%
YoY %	6.53%	44.71%	6.85%	-5.81%	-6.77%	13.10%	-	-
Horiz. %	163.61%	153.57%	106.12%	99.32%	105.44%	113.10%	100.00%	-
DPS	8.00	8.00	0.00	7.00	4.00	6.00	0.00	-
YoY %	0.00%	0.00%	0.00%	75.00%	-33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	0.00%	116.67%	66.67%	100.00%	-	-
NAPS	3.03	2.97	2.95	2.91	2.59	2.56	2.56	11.85%
YoY %	2.02%	0.68%	1.37%	12.36%	1.17%	0.00%	-	-
Horiz. %	118.36%	116.02%	115.23%	113.67%	101.17%	100.00%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 154,504
RPS	75.36	70.89	63.74	57.16	55.67	56.44	51.87	28.19%
YoY %	6.31%	11.22%	11.51%	2.68%	-1.36%	8.81%	-	-
Horiz. %	145.29%	136.67%	122.88%	110.20%	107.33%	108.81%	100.00%	-
EPS	10.64	9.94	6.86	6.42	6.82	7.32	6.47	39.19%
YoY %	7.04%	44.90%	6.85%	-5.87%	-6.83%	13.14%	-	-
Horiz. %	164.45%	153.63%	106.03%	99.23%	105.41%	113.14%	100.00%	-
DPS	4.42	4.40	0.00	3.85	2.20	3.30	0.00	-
YoY %	0.45%	0.00%	0.00%	75.00%	-33.33%	0.00%	-	-
Horiz. %	133.94%	133.33%	0.00%	116.67%	66.67%	100.00%	-	-
NAPS	1.6759	1.634	1.6223	1.6004	1.425	1.4088	1.4074	12.30%
YoY %	2.56%	0.72%	1.37%	12.31%	1.15%	0.10%	-	-
Horiz. %	119.08%	116.10%	115.27%	113.71%	101.25%	100.10%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	11.36%	-12.87%	-7.34%	0.93%	11.34%	5.43%	-	-
Horiz. %	106.52%	95.65%	109.78%	118.48%	117.39%	105.43%	100.00%	-
P/EPS	6.96	6.31	9.37	9.68	8.79	7.44	7.40	-3.99%
YoY %	10.30%	-32.66%	-3.20%	10.13%	18.15%	0.54%	-	-
Horiz. %	94.05%	85.27%	126.62%	130.81%	118.78%	100.54%	100.00%	-
EY	14.36	15.84	10.67	10.33	11.38	13.43	13.52	4.08%
YoY %	-9.34%	48.45%	3.29%	-9.23%	-15.26%	-0.67%	-	-
Horiz. %	106.21%	117.16%	78.92%	76.41%	84.17%	99.33%	100.00%	-
DY	5.97	7.02	0.00	6.19	3.67	6.06	0.00	-
YoY %	-14.96%	0.00%	0.00%	68.66%	-39.44%	0.00%	-	-
Horiz. %	98.51%	115.84%	0.00%	102.15%	60.56%	100.00%	-	-
P/NAPS	0.44	0.38	0.40	0.39	0.42	0.39	0.34	18.69%
YoY %	15.79%	-5.00%	2.56%	-7.14%	7.69%	14.71%	-	-
Horiz. %	129.41%	111.76%	117.65%	114.71%	123.53%	114.71%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.52%	-3.16%	-16.67%	8.57%	1.94%	-2.83%	-	-
Horiz. %	92.45%	86.79%	89.62%	107.55%	99.06%	97.17%	100.00%	-
P/EPS	6.96	6.59	8.81	10.10	8.55	7.97	8.50	-12.44%
YoY %	5.61%	-25.20%	-12.77%	18.13%	7.28%	-6.24%	-	-
Horiz. %	81.88%	77.53%	103.65%	118.82%	100.59%	93.76%	100.00%	-
EY	14.36	15.18	11.35	9.90	11.70	12.55	11.76	14.20%
YoY %	-5.40%	33.74%	14.65%	-15.38%	-6.77%	6.72%	-	-
Horiz. %	122.11%	129.08%	96.51%	84.18%	99.49%	106.72%	100.00%	-
DY	5.97	6.72	0.00	5.93	3.77	5.66	0.00	-
YoY %	-11.16%	0.00%	0.00%	57.29%	-33.39%	0.00%	-	-
Horiz. %	105.48%	118.73%	0.00%	104.77%	66.61%	100.00%	-	-
P/NAPS	0.44	0.40	0.37	0.41	0.41	0.41	0.39	8.35%
YoY %	10.00%	8.11%	-9.76%	0.00%	0.00%	5.13%	-	-
Horiz. %	112.82%	102.56%	94.87%	105.13%	105.13%	105.13%	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