[CRESNDO] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 4.63%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 124,707 98,265 93,618 80,021 75,275 81,376 81,765 32.39%
PBT 32,233 24,338 29,955 26,451 25,208 28,429 24,782 19.09%
Tax -8,428 -6,349 -7,632 -6,664 -6,077 -6,907 -6,040 24.79%
NP 23,805 17,989 22,323 19,787 19,131 21,522 18,742 17.23%
-
NP to SH 22,866 17,519 22,211 19,801 18,924 20,930 18,134 16.66%
-
Tax Rate 26.15% 26.09% 25.48% 25.19% 24.11% 24.30% 24.37% -
Total Cost 100,902 80,276 71,295 60,234 56,144 59,854 63,023 36.73%
-
Net Worth 309,950 341,213 329,480 318,552 282,564 310,956 305,397 0.98%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,671 10,123 10,123 9,892 9,892 9,902 9,902 5.09%
Div Payout % 46.67% 57.79% 45.58% 49.96% 52.28% 47.31% 54.61% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 309,950 341,213 329,480 318,552 282,564 310,956 305,397 0.98%
NOSH 154,975 155,097 149,086 141,578 141,282 141,344 141,387 6.29%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.09% 18.31% 23.84% 24.73% 25.41% 26.45% 22.92% -
ROE 7.38% 5.13% 6.74% 6.22% 6.70% 6.73% 5.94% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 80.47 63.36 62.79 56.52 53.28 57.57 57.83 24.56%
EPS 14.75 11.30 14.90 13.99 13.39 14.81 12.83 9.71%
DPS 6.89 6.53 6.79 7.00 7.00 7.00 7.00 -1.04%
NAPS 2.00 2.20 2.21 2.25 2.00 2.20 2.16 -4.98%
Adjusted Per Share Value based on latest NOSH - 141,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 44.46 35.04 33.38 28.53 26.84 29.01 29.15 32.39%
EPS 8.15 6.25 7.92 7.06 6.75 7.46 6.47 16.58%
DPS 3.81 3.61 3.61 3.53 3.53 3.53 3.53 5.20%
NAPS 1.1051 1.2166 1.1748 1.1358 1.0075 1.1087 1.0889 0.98%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.22 1.41 1.69 1.65 1.00 0.98 0.99 -
P/RPS 1.52 2.23 2.69 2.92 1.88 1.70 1.71 -7.53%
P/EPS 8.27 12.48 11.34 11.80 7.47 6.62 7.72 4.68%
EY 12.09 8.01 8.82 8.48 13.39 15.11 12.96 -4.51%
DY 5.64 4.63 4.02 4.24 7.00 7.14 7.07 -13.94%
P/NAPS 0.61 0.64 0.76 0.73 0.50 0.45 0.46 20.64%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 -
Price 1.09 1.29 1.56 1.53 1.47 0.95 1.01 -
P/RPS 1.35 2.04 2.48 2.71 2.76 1.65 1.75 -15.84%
P/EPS 7.39 11.42 10.47 10.94 10.97 6.42 7.87 -4.09%
EY 13.54 8.76 9.55 9.14 9.11 15.59 12.70 4.35%
DY 6.32 5.06 4.35 4.58 4.76 7.37 6.93 -5.94%
P/NAPS 0.55 0.59 0.71 0.68 0.74 0.43 0.47 11.01%

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