[CRESNDO] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -9.37%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 170,075 189,612 193,652 203,020 194,077 163,272 148,115 9.62%
PBT 28,139 36,930 39,999 44,030 49,349 39,674 36,978 -16.60%
Tax -5,993 -8,339 -9,045 -10,045 -12,194 -9,719 -9,324 -25.46%
NP 22,146 28,591 30,954 33,985 37,155 29,955 27,654 -13.72%
-
NP to SH 20,875 26,988 28,552 31,317 34,555 27,550 26,129 -13.86%
-
Tax Rate 21.30% 22.58% 22.61% 22.81% 24.71% 24.50% 25.21% -
Total Cost 147,929 161,021 162,698 169,035 156,922 133,317 120,461 14.63%
-
Net Worth 399,446 395,454 394,710 308,623 369,363 359,329 357,927 7.56%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 10,806 10,806 10,818 10,818 10,845 10,845 10,671 0.83%
Div Payout % 51.77% 40.04% 37.89% 34.55% 31.39% 39.37% 40.84% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 399,446 395,454 394,710 308,623 369,363 359,329 357,927 7.56%
NOSH 154,226 154,474 154,183 154,311 154,545 154,883 154,946 -0.30%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.02% 15.08% 15.98% 16.74% 19.14% 18.35% 18.67% -
ROE 5.23% 6.82% 7.23% 10.15% 9.36% 7.67% 7.30% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 110.28 122.75 125.60 131.57 125.58 105.42 95.59 9.97%
EPS 13.54 17.47 18.52 20.29 22.36 17.79 16.86 -13.56%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 6.89 1.05%
NAPS 2.59 2.56 2.56 2.00 2.39 2.32 2.31 7.90%
Adjusted Per Share Value based on latest NOSH - 154,311
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 60.64 67.61 69.05 72.39 69.20 58.22 52.81 9.62%
EPS 7.44 9.62 10.18 11.17 12.32 9.82 9.32 -13.91%
DPS 3.85 3.85 3.86 3.86 3.87 3.87 3.81 0.69%
NAPS 1.4242 1.41 1.4074 1.1004 1.317 1.2812 1.2762 7.56%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.09 0.99 0.87 0.81 0.83 0.98 1.15 -
P/RPS 0.99 0.81 0.69 0.62 0.66 0.93 1.20 -12.00%
P/EPS 8.05 5.67 4.70 3.99 3.71 5.51 6.82 11.65%
EY 12.42 17.65 21.29 25.06 26.94 18.15 14.66 -10.43%
DY 6.42 7.07 8.05 8.64 8.43 7.14 5.99 4.71%
P/NAPS 0.42 0.39 0.34 0.41 0.35 0.42 0.50 -10.94%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 -
Price 1.06 1.06 1.00 0.79 0.77 0.97 0.98 -
P/RPS 0.96 0.86 0.80 0.60 0.61 0.92 1.03 -4.57%
P/EPS 7.83 6.07 5.40 3.89 3.44 5.45 5.81 21.94%
EY 12.77 16.48 18.52 25.69 29.04 18.34 17.21 -17.99%
DY 6.60 6.60 7.00 8.86 9.09 7.22 7.03 -4.10%
P/NAPS 0.41 0.41 0.39 0.40 0.32 0.42 0.42 -1.58%

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