[CRESNDO] QoQ TTM Result on 31-Jan-2012 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 4.41%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 281,182 321,360 324,088 290,424 276,520 242,558 222,617 16.76%
PBT 72,078 86,987 92,068 87,809 81,066 64,054 57,420 16.28%
Tax -18,241 -22,283 -23,446 -21,753 -18,246 -13,654 -12,350 29.54%
NP 53,837 64,704 68,622 66,056 62,820 50,400 45,070 12.51%
-
NP to SH 48,422 60,076 65,308 63,518 60,836 47,542 42,028 9.85%
-
Tax Rate 25.31% 25.62% 25.47% 24.77% 22.51% 21.32% 21.51% -
Total Cost 227,345 256,656 255,466 224,368 213,700 192,158 177,547 17.83%
-
Net Worth 570,529 559,200 550,689 527,952 526,201 513,967 505,019 8.43%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 20,020 25,247 26,298 26,298 22,435 20,309 17,771 8.22%
Div Payout % 41.35% 42.03% 40.27% 41.40% 36.88% 42.72% 42.29% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 570,529 559,200 550,689 527,952 526,201 513,967 505,019 8.43%
NOSH 194,057 191,507 185,417 176,572 174,238 174,226 172,951 7.94%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 19.15% 20.13% 21.17% 22.74% 22.72% 20.78% 20.25% -
ROE 8.49% 10.74% 11.86% 12.03% 11.56% 9.25% 8.32% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 144.90 167.81 174.79 164.48 158.70 139.22 128.72 8.17%
EPS 24.95 31.37 35.22 35.97 34.92 27.29 24.30 1.76%
DPS 10.32 13.18 14.18 14.89 12.88 11.66 10.28 0.25%
NAPS 2.94 2.92 2.97 2.99 3.02 2.95 2.92 0.45%
Adjusted Per Share Value based on latest NOSH - 176,572
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 100.26 114.58 115.56 103.55 98.59 86.49 79.38 16.76%
EPS 17.27 21.42 23.29 22.65 21.69 16.95 14.99 9.85%
DPS 7.14 9.00 9.38 9.38 8.00 7.24 6.34 8.20%
NAPS 2.0342 1.9939 1.9635 1.8824 1.8762 1.8326 1.8007 8.42%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.80 2.03 1.80 1.66 1.41 1.69 1.57 -
P/RPS 1.24 1.21 1.03 1.01 0.89 1.21 1.22 1.08%
P/EPS 7.21 6.47 5.11 4.61 4.04 6.19 6.46 7.56%
EY 13.86 15.45 19.57 21.67 24.76 16.15 15.48 -7.07%
DY 5.73 6.49 7.88 8.97 9.13 6.90 6.54 -8.40%
P/NAPS 0.61 0.70 0.61 0.56 0.47 0.57 0.54 8.42%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 -
Price 1.82 1.86 1.83 1.92 1.47 1.34 1.54 -
P/RPS 1.26 1.11 1.05 1.17 0.93 0.96 1.20 3.29%
P/EPS 7.29 5.93 5.20 5.34 4.21 4.91 6.34 9.70%
EY 13.71 16.87 19.25 18.74 23.75 20.36 15.78 -8.90%
DY 5.67 7.09 7.75 7.76 8.76 8.70 6.67 -10.21%
P/NAPS 0.62 0.64 0.62 0.64 0.49 0.45 0.53 10.96%

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