[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -11.52%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 284,180 282,578 280,762 315,348 342,984 290,424 293,085 -2.03%
PBT 100,520 79,983 65,617 67,452 73,208 87,809 86,592 10.46%
Tax -25,536 -20,371 -16,564 -17,060 -18,700 -21,754 -21,246 13.05%
NP 74,984 59,612 49,053 50,392 54,508 66,055 65,345 9.61%
-
NP to SH 71,944 55,616 42,284 43,244 48,876 63,517 62,412 9.94%
-
Tax Rate 25.40% 25.47% 25.24% 25.29% 25.54% 24.77% 24.54% -
Total Cost 209,196 222,966 231,709 264,956 288,476 224,369 227,740 -5.50%
-
Net Worth 617,720 587,739 559,977 550,927 550,689 525,364 525,123 11.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 22,973 10,158 15,093 - 26,180 18,547 -
Div Payout % - 41.31% 24.02% 34.90% - 41.22% 29.72% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 617,720 587,739 559,977 550,927 550,689 525,364 525,123 11.44%
NOSH 194,864 191,446 190,468 188,673 185,417 174,539 173,881 7.89%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 26.39% 21.10% 17.47% 15.98% 15.89% 22.74% 22.30% -
ROE 11.65% 9.46% 7.55% 7.85% 8.88% 12.09% 11.89% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 145.83 147.60 147.41 167.14 184.98 166.39 168.55 -9.20%
EPS 36.92 29.05 22.20 22.92 26.36 36.39 35.89 1.90%
DPS 0.00 12.00 5.33 8.00 0.00 15.00 10.67 -
NAPS 3.17 3.07 2.94 2.92 2.97 3.01 3.02 3.28%
Adjusted Per Share Value based on latest NOSH - 191,507
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 101.33 100.75 100.11 112.44 122.29 103.55 104.50 -2.03%
EPS 25.65 19.83 15.08 15.42 17.43 22.65 22.25 9.95%
DPS 0.00 8.19 3.62 5.38 0.00 9.33 6.61 -
NAPS 2.2025 2.0956 1.9966 1.9644 1.9635 1.8732 1.8724 11.44%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.35 1.73 1.80 2.03 1.80 1.66 1.41 -
P/RPS 1.61 1.17 1.22 1.21 0.97 1.00 0.84 54.36%
P/EPS 6.37 5.96 8.11 8.86 6.83 4.56 3.93 38.02%
EY 15.71 16.79 12.33 11.29 14.64 21.92 25.46 -27.54%
DY 0.00 6.94 2.96 3.94 0.00 9.04 7.57 -
P/NAPS 0.74 0.56 0.61 0.70 0.61 0.55 0.47 35.37%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 2.81 2.14 1.82 1.86 1.83 1.92 1.47 -
P/RPS 1.93 1.45 1.23 1.11 0.99 1.15 0.87 70.17%
P/EPS 7.61 7.37 8.20 8.12 6.94 5.28 4.10 51.08%
EY 13.14 13.57 12.20 12.32 14.40 18.95 24.42 -33.86%
DY 0.00 5.61 2.93 4.30 0.00 7.81 7.26 -
P/NAPS 0.89 0.70 0.62 0.64 0.62 0.64 0.49 48.92%

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