[CRESNDO] QoQ TTM Result on 31-Jul-2007 [#2]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

28-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jul-2007 [#2]

Profit Trend

QoQ- 12.17%

YoY- 22.48%

Quarter Report

CCB Interim FS Q2 FY2008.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
TTM Result
Revenue	148,115	124,707	98,265	93,618	80,021	75,275	81,376	49.12%
YoY %	18.77%	26.91%	4.96%	16.99%	6.30%	-7.50%	-	-
Horiz. %	182.01%	153.25%	120.75%	115.04%	98.33%	92.50%	100.00%	-
PBT	36,978	32,233	24,338	29,955	26,451	25,208	28,429	19.17%
YoY %	14.72%	32.44%	-18.75%	13.25%	4.93%	-11.33%	-	-
Horiz. %	130.07%	113.38%	85.61%	105.37%	93.04%	88.67%	100.00%	-
Tax	-9,324	-8,428	-6,349	-7,632	-6,664	-6,077	-6,907	22.16%
YoY %	-10.63%	-32.75%	16.81%	-14.53%	-9.66%	12.02%	-	-
Horiz. %	134.99%	122.02%	91.92%	110.50%	96.48%	87.98%	100.00%	-
NP	27,654	23,805	17,989	22,323	19,787	19,131	21,522	18.20%
YoY %	16.17%	32.33%	-19.41%	12.82%	3.43%	-11.11%	-	-
Horiz. %	128.49%	110.61%	83.58%	103.72%	91.94%	88.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,129	22,866	17,519	22,211	19,801	18,924	20,930	15.95%
YoY %	14.27%	30.52%	-21.12%	12.17%	4.63%	-9.58%	-	-
Horiz. %	124.84%	109.25%	83.70%	106.12%	94.61%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	26.15%	26.09%	25.48%	25.19%	24.11%	24.30%	-
YoY %	-3.59%	0.23%	2.39%	1.15%	4.48%	-0.78%	-	-
Horiz. %	103.74%	107.61%	107.37%	104.86%	103.66%	99.22%	100.00%	-
Total Cost	120,461	100,902	80,276	71,295	60,234	56,144	59,854	59.47%
YoY %	19.38%	25.69%	12.60%	18.36%	7.28%	-6.20%	-	-
Horiz. %	201.26%	168.58%	134.12%	119.11%	100.63%	93.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,927	309,950	341,213	329,480	318,552	282,564	310,956	9.84%
YoY %	15.48%	-9.16%	3.56%	3.43%	12.74%	-9.13%	-	-
Horiz. %	115.11%	99.68%	109.73%	105.96%	102.44%	90.87%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	10,671	10,671	10,123	10,123	9,892	9,892	9,902	5.11%
YoY %	0.00%	5.41%	0.00%	2.34%	0.00%	-0.10%	-	-
Horiz. %	107.77%	107.77%	102.23%	102.23%	99.90%	99.90%	100.00%	-
Div Payout %	40.84%	46.67%	57.79%	45.58%	49.96%	52.28%	47.31%	-
YoY %	-12.49%	-19.24%	26.79%	-8.77%	-4.44%	10.51%	-	-
Horiz. %	86.32%	98.65%	122.15%	96.34%	105.60%	110.51%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	357,927	309,950	341,213	329,480	318,552	282,564	310,956	9.84%
YoY %	15.48%	-9.16%	3.56%	3.43%	12.74%	-9.13%	-	-
Horiz. %	115.11%	99.68%	109.73%	105.96%	102.44%	90.87%	100.00%	-
NOSH	154,946	154,975	155,097	149,086	141,578	141,282	141,344	6.32%
YoY %	-0.02%	-0.08%	4.03%	5.30%	0.21%	-0.04%	-	-
Horiz. %	109.62%	109.64%	109.73%	105.48%	100.17%	99.96%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	18.67%	19.09%	18.31%	23.84%	24.73%	25.41%	26.45%	-
YoY %	-2.20%	4.26%	-23.20%	-3.60%	-2.68%	-3.93%	-	-
Horiz. %	70.59%	72.17%	69.22%	90.13%	93.50%	96.07%	100.00%	-
ROE	7.30%	7.38%	5.13%	6.74%	6.22%	6.70%	6.73%	-
YoY %	-1.08%	43.86%	-23.89%	8.36%	-7.16%	-0.45%	-	-
Horiz. %	108.47%	109.66%	76.23%	100.15%	92.42%	99.55%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	95.59	80.47	63.36	62.79	56.52	53.28	57.57	40.26%
YoY %	18.79%	27.00%	0.91%	11.09%	6.08%	-7.45%	-	-
Horiz. %	166.04%	139.78%	110.06%	109.07%	98.18%	92.55%	100.00%	-
EPS	16.86	14.75	11.30	14.90	13.99	13.39	14.81	9.03%
YoY %	14.31%	30.53%	-24.16%	6.50%	4.48%	-9.59%	-	-
Horiz. %	113.84%	99.59%	76.30%	100.61%	94.46%	90.41%	100.00%	-
DPS	6.89	6.89	6.53	6.79	7.00	7.00	7.00	-1.05%
YoY %	0.00%	5.51%	-3.83%	-3.00%	0.00%	0.00%	-	-
Horiz. %	98.43%	98.43%	93.29%	97.00%	100.00%	100.00%	100.00%	-
NAPS	2.31	2.00	2.20	2.21	2.25	2.00	2.20	3.30%
YoY %	15.50%	-9.09%	-0.45%	-1.78%	12.50%	-9.09%	-	-
Horiz. %	105.00%	90.91%	100.00%	100.45%	102.27%	90.91%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 149,086
RPS	17.60	14.82	11.68	11.13	9.51	8.95	9.67	49.12%
YoY %	18.76%	26.88%	4.94%	17.03%	6.26%	-7.45%	-	-
Horiz. %	182.01%	153.26%	120.79%	115.10%	98.35%	92.55%	100.00%	-
EPS	3.11	2.72	2.08	2.64	2.35	2.25	2.49	15.99%
YoY %	14.34%	30.77%	-21.21%	12.34%	4.44%	-9.64%	-	-
Horiz. %	124.90%	109.24%	83.53%	106.02%	94.38%	90.36%	100.00%	-
DPS	1.27	1.27	1.20	1.20	1.18	1.18	1.18	5.02%
YoY %	0.00%	5.83%	0.00%	1.69%	0.00%	0.00%	-	-
Horiz. %	107.63%	107.63%	101.69%	101.69%	100.00%	100.00%	100.00%	-
NAPS	0.4254	0.3684	0.4055	0.3916	0.3786	0.3358	0.3696	9.83%
YoY %	15.47%	-9.15%	3.55%	3.43%	12.75%	-9.15%	-	-
Horiz. %	115.10%	99.68%	109.71%	105.95%	102.44%	90.85%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	1.15	1.22	1.41	1.69	1.65	1.00	0.98	-
P/RPS	1.20	1.52	2.23	2.69	2.92	1.88	1.70	-20.73%
YoY %	-21.05%	-31.84%	-17.10%	-7.88%	55.32%	10.59%	-	-
Horiz. %	70.59%	89.41%	131.18%	158.24%	171.76%	110.59%	100.00%	-
P/EPS	6.82	8.27	12.48	11.34	11.80	7.47	6.62	2.00%
YoY %	-17.53%	-33.73%	10.05%	-3.90%	57.97%	12.84%	-	-
Horiz. %	103.02%	124.92%	188.52%	171.30%	178.25%	112.84%	100.00%	-
EY	14.66	12.09	8.01	8.82	8.48	13.39	15.11	-1.99%
YoY %	21.26%	50.94%	-9.18%	4.01%	-36.67%	-11.38%	-	-
Horiz. %	97.02%	80.01%	53.01%	58.37%	56.12%	88.62%	100.00%	-
DY	5.99	5.64	4.63	4.02	4.24	7.00	7.14	-11.05%
YoY %	6.21%	21.81%	15.17%	-5.19%	-39.43%	-1.96%	-	-
Horiz. %	83.89%	78.99%	64.85%	56.30%	59.38%	98.04%	100.00%	-
P/NAPS	0.50	0.61	0.64	0.76	0.73	0.50	0.45	7.28%
YoY %	-18.03%	-4.69%	-15.79%	4.11%	46.00%	11.11%	-	-
Horiz. %	111.11%	135.56%	142.22%	168.89%	162.22%	111.11%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	30/06/08	28/03/08	28/12/07	28/09/07	29/06/07	29/03/07	29/12/06	-
Price	0.98	1.09	1.29	1.56	1.53	1.47	0.95	-
P/RPS	1.03	1.35	2.04	2.48	2.71	2.76	1.65	-26.97%
YoY %	-23.70%	-33.82%	-17.74%	-8.49%	-1.81%	67.27%	-	-
Horiz. %	62.42%	81.82%	123.64%	150.30%	164.24%	167.27%	100.00%	-
P/EPS	5.81	7.39	11.42	10.47	10.94	10.97	6.42	-6.44%
YoY %	-21.38%	-35.29%	9.07%	-4.30%	-0.27%	70.87%	-	-
Horiz. %	90.50%	115.11%	177.88%	163.08%	170.40%	170.87%	100.00%	-
EY	17.21	13.54	8.76	9.55	9.14	9.11	15.59	6.81%
YoY %	27.10%	54.57%	-8.27%	4.49%	0.33%	-41.57%	-	-
Horiz. %	110.39%	86.85%	56.19%	61.26%	58.63%	58.43%	100.00%	-
DY	7.03	6.32	5.06	4.35	4.58	4.76	7.37	-3.10%
YoY %	11.23%	24.90%	16.32%	-5.02%	-3.78%	-35.41%	-	-
Horiz. %	95.39%	85.75%	68.66%	59.02%	62.14%	64.59%	100.00%	-
P/NAPS	0.42	0.55	0.59	0.71	0.68	0.74	0.43	-1.55%
YoY %	-23.64%	-6.78%	-16.90%	4.41%	-8.11%	72.09%	-	-
Horiz. %	97.67%	127.91%	137.21%	165.12%	158.14%	172.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos