[CRESNDO] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 1.55%
YoY- -35.82%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 215,225 201,750 180,583 168,645 160,321 170,075 189,612 8.78%
PBT 50,766 39,997 32,575 26,915 26,159 28,139 36,930 23.55%
Tax -11,331 -10,347 -8,603 -6,963 -6,766 -5,993 -8,339 22.61%
NP 39,435 29,650 23,972 19,952 19,393 22,146 28,591 23.83%
-
NP to SH 36,411 26,079 21,715 18,325 18,046 20,875 26,988 22.03%
-
Tax Rate 22.32% 25.87% 26.41% 25.87% 25.86% 21.30% 22.58% -
Total Cost 175,790 172,100 156,611 148,693 140,928 147,929 161,021 6.00%
-
Net Worth 487,729 469,844 458,364 454,980 309,009 399,446 395,454 14.96%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 17,771 15,454 12,353 10,814 10,814 10,806 10,806 39.19%
Div Payout % 48.81% 59.26% 56.89% 59.01% 59.93% 51.77% 40.04% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 487,729 469,844 458,364 454,980 309,009 399,446 395,454 14.96%
NOSH 169,940 155,064 154,331 154,230 154,504 154,226 154,474 6.54%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 18.32% 14.70% 13.27% 11.83% 12.10% 13.02% 15.08% -
ROE 7.47% 5.55% 4.74% 4.03% 5.84% 5.23% 6.82% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 126.65 130.11 117.01 109.35 103.76 110.28 122.75 2.10%
EPS 21.43 16.82 14.07 11.88 11.68 13.54 17.47 14.54%
DPS 10.46 10.00 8.00 7.00 7.00 7.00 7.00 30.60%
NAPS 2.87 3.03 2.97 2.95 2.00 2.59 2.56 7.89%
Adjusted Per Share Value based on latest NOSH - 154,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 76.74 71.93 64.39 60.13 57.16 60.64 67.61 8.78%
EPS 12.98 9.30 7.74 6.53 6.43 7.44 9.62 22.03%
DPS 6.34 5.51 4.40 3.86 3.86 3.85 3.85 39.32%
NAPS 1.739 1.6753 1.6343 1.6223 1.1018 1.4242 1.41 14.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.45 1.34 1.14 1.17 1.13 1.09 0.99 -
P/RPS 1.14 1.03 0.97 1.07 1.09 0.99 0.81 25.50%
P/EPS 6.77 7.97 8.10 9.85 9.67 8.05 5.67 12.51%
EY 14.78 12.55 12.34 10.16 10.34 12.42 17.65 -11.12%
DY 7.21 7.46 7.02 5.98 6.19 6.42 7.07 1.31%
P/NAPS 0.51 0.44 0.38 0.40 0.57 0.42 0.39 19.52%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 -
Price 1.41 1.34 1.19 1.10 1.18 1.06 1.06 -
P/RPS 1.11 1.03 1.02 1.01 1.14 0.96 0.86 18.48%
P/EPS 6.58 7.97 8.46 9.26 10.10 7.83 6.07 5.51%
EY 15.20 12.55 11.82 10.80 9.90 12.77 16.48 -5.23%
DY 7.42 7.46 6.72 6.36 5.93 6.60 6.60 8.09%
P/NAPS 0.49 0.44 0.40 0.37 0.59 0.41 0.41 12.58%

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