[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 24.51%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 315,348 342,984 290,424 293,085 253,476 208,328 215,225 29.03%
PBT 67,452 73,208 87,809 86,592 69,096 56,172 50,766 20.88%
Tax -17,060 -18,700 -21,754 -21,246 -16,000 -11,928 -11,331 31.39%
NP 50,392 54,508 66,055 65,345 53,096 44,244 39,435 17.77%
-
NP to SH 43,244 48,876 63,517 62,412 50,128 41,716 36,411 12.16%
-
Tax Rate 25.29% 25.54% 24.77% 24.54% 23.16% 21.23% 22.32% -
Total Cost 264,956 288,476 224,369 227,740 200,380 164,084 175,790 31.49%
-
Net Worth 550,927 550,689 525,364 525,123 512,041 505,019 455,854 13.47%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 15,093 - 26,180 18,547 17,357 - 17,471 -9.30%
Div Payout % 34.90% - 41.22% 29.72% 34.63% - 47.98% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 550,927 550,689 525,364 525,123 512,041 505,019 455,854 13.47%
NOSH 188,673 185,417 174,539 173,881 173,573 172,951 158,834 12.17%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 15.98% 15.89% 22.74% 22.30% 20.95% 21.24% 18.32% -
ROE 7.85% 8.88% 12.09% 11.89% 9.79% 8.26% 7.99% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 167.14 184.98 166.39 168.55 146.03 120.45 135.50 15.03%
EPS 22.92 26.36 36.39 35.89 28.88 24.12 22.92 0.00%
DPS 8.00 0.00 15.00 10.67 10.00 0.00 11.00 -19.14%
NAPS 2.92 2.97 3.01 3.02 2.95 2.92 2.87 1.15%
Adjusted Per Share Value based on latest NOSH - 174,238
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 37.48 40.76 34.52 34.83 30.13 24.76 25.58 29.03%
EPS 5.14 5.81 7.55 7.42 5.96 4.96 4.33 12.12%
DPS 1.79 0.00 3.11 2.20 2.06 0.00 2.08 -9.53%
NAPS 0.6548 0.6545 0.6244 0.6241 0.6086 0.6002 0.5418 13.47%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.03 1.80 1.66 1.41 1.69 1.57 1.45 -
P/RPS 1.21 0.97 1.00 0.84 1.16 1.30 1.07 8.55%
P/EPS 8.86 6.83 4.56 3.93 5.85 6.51 6.33 25.15%
EY 11.29 14.64 21.92 25.46 17.09 15.36 15.81 -20.12%
DY 3.94 0.00 9.04 7.57 5.92 0.00 7.59 -35.43%
P/NAPS 0.70 0.61 0.55 0.47 0.57 0.54 0.51 23.52%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 -
Price 1.86 1.83 1.92 1.47 1.34 1.54 1.41 -
P/RPS 1.11 0.99 1.15 0.87 0.92 1.28 1.04 4.44%
P/EPS 8.12 6.94 5.28 4.10 4.64 6.38 6.15 20.37%
EY 12.32 14.40 18.95 24.42 21.55 15.66 16.26 -16.90%
DY 4.30 0.00 7.81 7.26 7.46 0.00 7.80 -32.79%
P/NAPS 0.64 0.62 0.64 0.49 0.45 0.53 0.49 19.50%

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