[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -2.22%
YoY- -32.25%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 315,404 284,180 282,578 280,762 315,348 342,984 290,424 5.66%
PBT 122,584 100,520 79,983 65,617 67,452 73,208 87,809 24.93%
Tax -30,866 -25,536 -20,371 -16,564 -17,060 -18,700 -21,754 26.29%
NP 91,718 74,984 59,612 49,053 50,392 54,508 66,055 24.48%
-
NP to SH 87,756 71,944 55,616 42,284 43,244 48,876 63,517 24.07%
-
Tax Rate 25.18% 25.40% 25.47% 25.24% 25.29% 25.54% 24.77% -
Total Cost 223,686 209,196 222,966 231,709 264,956 288,476 224,369 -0.20%
-
Net Worth 601,505 617,720 587,739 559,977 550,927 550,689 525,364 9.45%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 27,884 - 22,973 10,158 15,093 - 26,180 4.29%
Div Payout % 31.77% - 41.31% 24.02% 34.90% - 41.22% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 601,505 617,720 587,739 559,977 550,927 550,689 525,364 9.45%
NOSH 199,173 194,864 191,446 190,468 188,673 185,417 174,539 9.20%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 29.08% 26.39% 21.10% 17.47% 15.98% 15.89% 22.74% -
ROE 14.59% 11.65% 9.46% 7.55% 7.85% 8.88% 12.09% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 158.36 145.83 147.60 147.41 167.14 184.98 166.39 -3.24%
EPS 44.06 36.92 29.05 22.20 22.92 26.36 36.39 13.61%
DPS 14.00 0.00 12.00 5.33 8.00 0.00 15.00 -4.49%
NAPS 3.02 3.17 3.07 2.94 2.92 2.97 3.01 0.22%
Adjusted Per Share Value based on latest NOSH - 194,057
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 112.46 101.33 100.75 100.11 112.44 122.29 103.55 5.66%
EPS 31.29 25.65 19.83 15.08 15.42 17.43 22.65 24.06%
DPS 9.94 0.00 8.19 3.62 5.38 0.00 9.33 4.31%
NAPS 2.1447 2.2025 2.0956 1.9966 1.9644 1.9635 1.8732 9.45%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 3.10 2.35 1.73 1.80 2.03 1.80 1.66 -
P/RPS 1.96 1.61 1.17 1.22 1.21 0.97 1.00 56.68%
P/EPS 7.04 6.37 5.96 8.11 8.86 6.83 4.56 33.61%
EY 14.21 15.71 16.79 12.33 11.29 14.64 21.92 -25.11%
DY 4.52 0.00 6.94 2.96 3.94 0.00 9.04 -37.03%
P/NAPS 1.03 0.74 0.56 0.61 0.70 0.61 0.55 51.99%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.24 2.81 2.14 1.82 1.86 1.83 1.92 -
P/RPS 2.05 1.93 1.45 1.23 1.11 0.99 1.15 47.06%
P/EPS 7.35 7.61 7.37 8.20 8.12 6.94 5.28 24.69%
EY 13.60 13.14 13.57 12.20 12.32 14.40 18.95 -19.85%
DY 4.32 0.00 5.61 2.93 4.30 0.00 7.81 -32.64%
P/NAPS 1.07 0.89 0.70 0.62 0.64 0.62 0.64 40.90%

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