[CRESNDO] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -0.14%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 80,021 75,275 81,376 81,765 83,612 84,463 80,536 -0.42%
PBT 26,451 25,208 28,429 24,782 24,800 25,534 22,646 10.94%
Tax -6,664 -6,077 -6,907 -6,040 -6,107 -6,267 -6,693 -0.28%
NP 19,787 19,131 21,522 18,742 18,693 19,267 15,953 15.48%
-
NP to SH 19,801 18,924 20,930 18,134 18,159 18,733 15,522 17.67%
-
Tax Rate 25.19% 24.11% 24.30% 24.37% 24.62% 24.54% 29.55% -
Total Cost 60,234 56,144 59,854 63,023 64,919 65,196 64,583 -4.55%
-
Net Worth 318,552 282,564 310,956 305,397 307,303 283,028 297,802 4.60%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 9,892 9,892 9,902 9,902 9,915 9,915 9,934 -0.28%
Div Payout % 49.96% 52.28% 47.31% 54.61% 54.60% 52.93% 64.00% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 318,552 282,564 310,956 305,397 307,303 283,028 297,802 4.60%
NOSH 141,578 141,282 141,344 141,387 141,614 141,514 141,810 -0.10%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 24.73% 25.41% 26.45% 22.92% 22.36% 22.81% 19.81% -
ROE 6.22% 6.70% 6.73% 5.94% 5.91% 6.62% 5.21% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 56.52 53.28 57.57 57.83 59.04 59.69 56.79 -0.31%
EPS 13.99 13.39 14.81 12.83 12.82 13.24 10.95 17.79%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.25 2.00 2.20 2.16 2.17 2.00 2.10 4.72%
Adjusted Per Share Value based on latest NOSH - 141,387
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 9.51 8.95 9.67 9.72 9.94 10.04 9.57 -0.41%
EPS 2.35 2.25 2.49 2.16 2.16 2.23 1.84 17.76%
DPS 1.18 1.18 1.18 1.18 1.18 1.18 1.18 0.00%
NAPS 0.3786 0.3358 0.3696 0.363 0.3652 0.3364 0.3539 4.61%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.65 1.00 0.98 0.99 1.01 0.84 0.98 -
P/RPS 2.92 1.88 1.70 1.71 1.71 1.41 1.73 41.89%
P/EPS 11.80 7.47 6.62 7.72 7.88 6.35 8.95 20.29%
EY 8.48 13.39 15.11 12.96 12.70 15.76 11.17 -16.82%
DY 4.24 7.00 7.14 7.07 6.93 8.33 7.14 -29.41%
P/NAPS 0.73 0.50 0.45 0.46 0.47 0.42 0.47 34.22%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 21/12/05 -
Price 1.53 1.47 0.95 1.01 1.00 0.90 0.88 -
P/RPS 2.71 2.76 1.65 1.75 1.69 1.51 1.55 45.27%
P/EPS 10.94 10.97 6.42 7.87 7.80 6.80 8.04 22.86%
EY 9.14 9.11 15.59 12.70 12.82 14.71 12.44 -18.62%
DY 4.58 4.76 7.37 6.93 7.00 7.78 7.95 -30.83%
P/NAPS 0.68 0.74 0.43 0.47 0.46 0.45 0.42 38.00%

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