[CRESNDO] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 5.44%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 193,652 203,020 194,077 163,272 148,115 124,707 98,265 57.25%
PBT 39,999 44,030 49,349 39,674 36,978 32,233 24,338 39.30%
Tax -9,045 -10,045 -12,194 -9,719 -9,324 -8,428 -6,349 26.63%
NP 30,954 33,985 37,155 29,955 27,654 23,805 17,989 43.64%
-
NP to SH 28,552 31,317 34,555 27,550 26,129 22,866 17,519 38.53%
-
Tax Rate 22.61% 22.81% 24.71% 24.50% 25.21% 26.15% 26.09% -
Total Cost 162,698 169,035 156,922 133,317 120,461 100,902 80,276 60.22%
-
Net Worth 394,710 308,623 369,363 359,329 357,927 309,950 341,213 10.20%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 10,818 10,818 10,845 10,845 10,671 10,671 10,123 4.53%
Div Payout % 37.89% 34.55% 31.39% 39.37% 40.84% 46.67% 57.79% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 394,710 308,623 369,363 359,329 357,927 309,950 341,213 10.20%
NOSH 154,183 154,311 154,545 154,883 154,946 154,975 155,097 -0.39%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 15.98% 16.74% 19.14% 18.35% 18.67% 19.09% 18.31% -
ROE 7.23% 10.15% 9.36% 7.67% 7.30% 7.38% 5.13% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 125.60 131.57 125.58 105.42 95.59 80.47 63.36 57.86%
EPS 18.52 20.29 22.36 17.79 16.86 14.75 11.30 39.05%
DPS 7.00 7.00 7.00 7.00 6.89 6.89 6.53 4.74%
NAPS 2.56 2.00 2.39 2.32 2.31 2.00 2.20 10.64%
Adjusted Per Share Value based on latest NOSH - 154,883
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 69.05 72.39 69.20 58.22 52.81 44.46 35.04 57.24%
EPS 10.18 11.17 12.32 9.82 9.32 8.15 6.25 38.47%
DPS 3.86 3.86 3.87 3.87 3.81 3.81 3.61 4.56%
NAPS 1.4074 1.1004 1.317 1.2812 1.2762 1.1051 1.2166 10.20%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.87 0.81 0.83 0.98 1.15 1.22 1.41 -
P/RPS 0.69 0.62 0.66 0.93 1.20 1.52 2.23 -54.28%
P/EPS 4.70 3.99 3.71 5.51 6.82 8.27 12.48 -47.88%
EY 21.29 25.06 26.94 18.15 14.66 12.09 8.01 91.99%
DY 8.05 8.64 8.43 7.14 5.99 5.64 4.63 44.64%
P/NAPS 0.34 0.41 0.35 0.42 0.50 0.61 0.64 -34.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 -
Price 1.00 0.79 0.77 0.97 0.98 1.09 1.29 -
P/RPS 0.80 0.60 0.61 0.92 1.03 1.35 2.04 -46.45%
P/EPS 5.40 3.89 3.44 5.45 5.81 7.39 11.42 -39.33%
EY 18.52 25.69 29.04 18.34 17.21 13.54 8.76 64.79%
DY 7.00 8.86 9.09 7.22 7.03 6.32 5.06 24.17%
P/NAPS 0.39 0.40 0.32 0.42 0.42 0.55 0.59 -24.13%

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