[CRESNDO] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -8.83%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 160,321 170,075 189,612 193,652 203,020 194,077 163,272 -1.20%
PBT 26,159 28,139 36,930 39,999 44,030 49,349 39,674 -24.18%
Tax -6,766 -5,993 -8,339 -9,045 -10,045 -12,194 -9,719 -21.39%
NP 19,393 22,146 28,591 30,954 33,985 37,155 29,955 -25.10%
-
NP to SH 18,046 20,875 26,988 28,552 31,317 34,555 27,550 -24.51%
-
Tax Rate 25.86% 21.30% 22.58% 22.61% 22.81% 24.71% 24.50% -
Total Cost 140,928 147,929 161,021 162,698 169,035 156,922 133,317 3.76%
-
Net Worth 309,009 399,446 395,454 394,710 308,623 369,363 359,329 -9.54%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 10,814 10,806 10,806 10,818 10,818 10,845 10,845 -0.19%
Div Payout % 59.93% 51.77% 40.04% 37.89% 34.55% 31.39% 39.37% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 309,009 399,446 395,454 394,710 308,623 369,363 359,329 -9.54%
NOSH 154,504 154,226 154,474 154,183 154,311 154,545 154,883 -0.16%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 12.10% 13.02% 15.08% 15.98% 16.74% 19.14% 18.35% -
ROE 5.84% 5.23% 6.82% 7.23% 10.15% 9.36% 7.67% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 103.76 110.28 122.75 125.60 131.57 125.58 105.42 -1.04%
EPS 11.68 13.54 17.47 18.52 20.29 22.36 17.79 -24.40%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.00 2.59 2.56 2.56 2.00 2.39 2.32 -9.39%
Adjusted Per Share Value based on latest NOSH - 154,183
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 57.16 60.64 67.61 69.05 72.39 69.20 58.22 -1.21%
EPS 6.43 7.44 9.62 10.18 11.17 12.32 9.82 -24.53%
DPS 3.86 3.85 3.85 3.86 3.86 3.87 3.87 -0.17%
NAPS 1.1018 1.4242 1.41 1.4074 1.1004 1.317 1.2812 -9.54%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.13 1.09 0.99 0.87 0.81 0.83 0.98 -
P/RPS 1.09 0.99 0.81 0.69 0.62 0.66 0.93 11.13%
P/EPS 9.67 8.05 5.67 4.70 3.99 3.71 5.51 45.34%
EY 10.34 12.42 17.65 21.29 25.06 26.94 18.15 -31.20%
DY 6.19 6.42 7.07 8.05 8.64 8.43 7.14 -9.05%
P/NAPS 0.57 0.42 0.39 0.34 0.41 0.35 0.42 22.51%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 -
Price 1.18 1.06 1.06 1.00 0.79 0.77 0.97 -
P/RPS 1.14 0.96 0.86 0.80 0.60 0.61 0.92 15.32%
P/EPS 10.10 7.83 6.07 5.40 3.89 3.44 5.45 50.70%
EY 9.90 12.77 16.48 18.52 25.69 29.04 18.34 -33.62%
DY 5.93 6.60 6.60 7.00 8.86 9.09 7.22 -12.26%
P/NAPS 0.59 0.41 0.41 0.39 0.40 0.32 0.42 25.35%

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