[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -6.79%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 198,810 178,760 160,321 156,120 158,286 145,464 203,020 -1.39%
PBT 42,520 29,556 26,114 27,741 29,688 26,532 44,030 -2.30%
Tax -11,354 -7,852 -6,755 -7,252 -7,680 -7,064 -10,045 8.53%
NP 31,166 21,704 19,359 20,489 22,008 19,468 33,985 -5.62%
-
NP to SH 27,866 19,248 18,012 19,134 20,528 18,132 31,317 -7.50%
-
Tax Rate 26.70% 26.57% 25.87% 26.14% 25.87% 26.62% 22.81% -
Total Cost 167,644 157,056 140,962 135,630 136,278 125,996 169,035 -0.55%
-
Net Worth 458,261 454,980 448,845 399,667 395,125 394,710 390,729 11.24%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 12,343 - 10,796 6,172 9,260 - 10,810 9.27%
Div Payout % 44.30% - 59.94% 32.26% 45.11% - 34.52% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 458,261 454,980 448,845 399,667 395,125 394,710 390,729 11.24%
NOSH 154,296 154,230 154,242 154,311 154,345 154,183 154,438 -0.06%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 15.68% 12.14% 12.08% 13.12% 13.90% 13.38% 16.74% -
ROE 6.08% 4.23% 4.01% 4.79% 5.20% 4.59% 8.02% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 128.85 115.90 103.94 101.17 102.55 94.34 131.46 -1.33%
EPS 18.06 12.48 11.68 12.40 13.30 11.76 20.27 -7.42%
DPS 8.00 0.00 7.00 4.00 6.00 0.00 7.00 9.33%
NAPS 2.97 2.95 2.91 2.59 2.56 2.56 2.53 11.31%
Adjusted Per Share Value based on latest NOSH - 154,226
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 70.89 63.74 57.16 55.67 56.44 51.87 72.39 -1.39%
EPS 9.94 6.86 6.42 6.82 7.32 6.47 11.17 -7.50%
DPS 4.40 0.00 3.85 2.20 3.30 0.00 3.85 9.33%
NAPS 1.634 1.6223 1.6004 1.425 1.4088 1.4074 1.3932 11.24%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.14 1.17 1.13 1.09 0.99 0.87 0.81 -
P/RPS 0.88 1.01 1.09 1.08 0.97 0.92 0.62 26.37%
P/EPS 6.31 9.37 9.68 8.79 7.44 7.40 3.99 35.85%
EY 15.84 10.67 10.33 11.38 13.43 13.52 25.03 -26.35%
DY 7.02 0.00 6.19 3.67 6.06 0.00 8.64 -12.96%
P/NAPS 0.38 0.40 0.39 0.42 0.39 0.34 0.32 12.17%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.10 1.18 1.06 1.06 1.00 0.79 -
P/RPS 0.92 0.95 1.14 1.05 1.03 1.06 0.60 33.07%
P/EPS 6.59 8.81 10.10 8.55 7.97 8.50 3.90 42.00%
EY 15.18 11.35 9.90 11.70 12.55 11.76 25.67 -29.61%
DY 6.72 0.00 5.93 3.77 5.66 0.00 8.86 -16.87%
P/NAPS 0.40 0.37 0.41 0.41 0.41 0.39 0.31 18.57%

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