[CRESNDO] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -13.55%
YoY- -42.38%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 201,750 180,583 168,645 160,321 170,075 189,612 193,652 2.76%
PBT 39,997 32,575 26,915 26,159 28,139 36,930 39,999 -0.00%
Tax -10,347 -8,603 -6,963 -6,766 -5,993 -8,339 -9,045 9.35%
NP 29,650 23,972 19,952 19,393 22,146 28,591 30,954 -2.82%
-
NP to SH 26,079 21,715 18,325 18,046 20,875 26,988 28,552 -5.84%
-
Tax Rate 25.87% 26.41% 25.87% 25.86% 21.30% 22.58% 22.61% -
Total Cost 172,100 156,611 148,693 140,928 147,929 161,021 162,698 3.80%
-
Net Worth 469,844 458,364 454,980 309,009 399,446 395,454 394,710 12.28%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 15,454 12,353 10,814 10,814 10,806 10,806 10,818 26.75%
Div Payout % 59.26% 56.89% 59.01% 59.93% 51.77% 40.04% 37.89% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 469,844 458,364 454,980 309,009 399,446 395,454 394,710 12.28%
NOSH 155,064 154,331 154,230 154,504 154,226 154,474 154,183 0.37%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.70% 13.27% 11.83% 12.10% 13.02% 15.08% 15.98% -
ROE 5.55% 4.74% 4.03% 5.84% 5.23% 6.82% 7.23% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 130.11 117.01 109.35 103.76 110.28 122.75 125.60 2.37%
EPS 16.82 14.07 11.88 11.68 13.54 17.47 18.52 -6.20%
DPS 10.00 8.00 7.00 7.00 7.00 7.00 7.00 26.76%
NAPS 3.03 2.97 2.95 2.00 2.59 2.56 2.56 11.85%
Adjusted Per Share Value based on latest NOSH - 154,504
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 71.93 64.39 60.13 57.16 60.64 67.61 69.05 2.75%
EPS 9.30 7.74 6.53 6.43 7.44 9.62 10.18 -5.83%
DPS 5.51 4.40 3.86 3.86 3.85 3.85 3.86 26.69%
NAPS 1.6753 1.6343 1.6223 1.1018 1.4242 1.41 1.4074 12.28%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.34 1.14 1.17 1.13 1.09 0.99 0.87 -
P/RPS 1.03 0.97 1.07 1.09 0.99 0.81 0.69 30.51%
P/EPS 7.97 8.10 9.85 9.67 8.05 5.67 4.70 42.06%
EY 12.55 12.34 10.16 10.34 12.42 17.65 21.29 -29.62%
DY 7.46 7.02 5.98 6.19 6.42 7.07 8.05 -4.93%
P/NAPS 0.44 0.38 0.40 0.57 0.42 0.39 0.34 18.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 -
Price 1.34 1.19 1.10 1.18 1.06 1.06 1.00 -
P/RPS 1.03 1.02 1.01 1.14 0.96 0.86 0.80 18.29%
P/EPS 7.97 8.46 9.26 10.10 7.83 6.07 5.40 29.53%
EY 12.55 11.82 10.80 9.90 12.77 16.48 18.52 -22.79%
DY 7.46 6.72 6.36 5.93 6.60 6.60 7.00 4.32%
P/NAPS 0.44 0.40 0.37 0.59 0.41 0.41 0.39 8.35%

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