[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 44.77%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 208,328 215,225 211,358 198,810 178,760 160,321 156,120 21.27%
PBT 56,172 50,766 46,192 42,520 29,556 26,114 27,741 60.26%
Tax -11,928 -11,331 -12,026 -11,354 -7,852 -6,755 -7,252 39.46%
NP 44,244 39,435 34,165 31,166 21,704 19,359 20,489 67.30%
-
NP to SH 41,716 36,411 29,845 27,866 19,248 18,012 19,134 68.37%
-
Tax Rate 21.23% 22.32% 26.03% 26.70% 26.57% 25.87% 26.14% -
Total Cost 164,084 175,790 177,193 167,644 157,056 140,962 135,630 13.57%
-
Net Worth 505,019 455,854 470,017 458,261 454,980 448,845 399,667 16.92%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 17,471 12,409 12,343 - 10,796 6,172 -
Div Payout % - 47.98% 41.58% 44.30% - 59.94% 32.26% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 505,019 455,854 470,017 458,261 454,980 448,845 399,667 16.92%
NOSH 172,951 158,834 155,121 154,296 154,230 154,242 154,311 7.92%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 21.24% 18.32% 16.16% 15.68% 12.14% 12.08% 13.12% -
ROE 8.26% 7.99% 6.35% 6.08% 4.23% 4.01% 4.79% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 120.45 135.50 136.25 128.85 115.90 103.94 101.17 12.36%
EPS 24.12 22.92 19.24 18.06 12.48 11.68 12.40 56.01%
DPS 0.00 11.00 8.00 8.00 0.00 7.00 4.00 -
NAPS 2.92 2.87 3.03 2.97 2.95 2.91 2.59 8.34%
Adjusted Per Share Value based on latest NOSH - 154,331
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 74.28 76.74 75.36 70.89 63.74 57.16 55.67 21.26%
EPS 14.87 12.98 10.64 9.94 6.86 6.42 6.82 68.38%
DPS 0.00 6.23 4.42 4.40 0.00 3.85 2.20 -
NAPS 1.8007 1.6254 1.6759 1.634 1.6223 1.6004 1.425 16.93%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.57 1.45 1.34 1.14 1.17 1.13 1.09 -
P/RPS 1.30 1.07 0.98 0.88 1.01 1.09 1.08 13.19%
P/EPS 6.51 6.33 6.96 6.31 9.37 9.68 8.79 -18.18%
EY 15.36 15.81 14.36 15.84 10.67 10.33 11.38 22.19%
DY 0.00 7.59 5.97 7.02 0.00 6.19 3.67 -
P/NAPS 0.54 0.51 0.44 0.38 0.40 0.39 0.42 18.29%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 -
Price 1.54 1.41 1.34 1.19 1.10 1.18 1.06 -
P/RPS 1.28 1.04 0.98 0.92 0.95 1.14 1.05 14.15%
P/EPS 6.38 6.15 6.96 6.59 8.81 10.10 8.55 -17.77%
EY 15.66 16.26 14.36 15.18 11.35 9.90 11.70 21.51%
DY 0.00 7.80 5.97 6.72 0.00 5.93 3.77 -
P/NAPS 0.53 0.49 0.44 0.40 0.37 0.41 0.41 18.72%

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