[CRESNDO] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -5.48%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 168,645 160,321 170,075 189,612 193,652 203,020 194,077 -8.96%
PBT 26,915 26,159 28,139 36,930 39,999 44,030 49,349 -33.32%
Tax -6,963 -6,766 -5,993 -8,339 -9,045 -10,045 -12,194 -31.24%
NP 19,952 19,393 22,146 28,591 30,954 33,985 37,155 -34.00%
-
NP to SH 18,325 18,046 20,875 26,988 28,552 31,317 34,555 -34.55%
-
Tax Rate 25.87% 25.86% 21.30% 22.58% 22.61% 22.81% 24.71% -
Total Cost 148,693 140,928 147,929 161,021 162,698 169,035 156,922 -3.53%
-
Net Worth 454,980 309,009 399,446 395,454 394,710 308,623 369,363 14.95%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 10,814 10,814 10,806 10,806 10,818 10,818 10,845 -0.19%
Div Payout % 59.01% 59.93% 51.77% 40.04% 37.89% 34.55% 31.39% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 454,980 309,009 399,446 395,454 394,710 308,623 369,363 14.95%
NOSH 154,230 154,504 154,226 154,474 154,183 154,311 154,545 -0.13%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 11.83% 12.10% 13.02% 15.08% 15.98% 16.74% 19.14% -
ROE 4.03% 5.84% 5.23% 6.82% 7.23% 10.15% 9.36% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 109.35 103.76 110.28 122.75 125.60 131.57 125.58 -8.83%
EPS 11.88 11.68 13.54 17.47 18.52 20.29 22.36 -34.47%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.95 2.00 2.59 2.56 2.56 2.00 2.39 15.11%
Adjusted Per Share Value based on latest NOSH - 154,474
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 60.13 57.16 60.64 67.61 69.05 72.39 69.20 -8.96%
EPS 6.53 6.43 7.44 9.62 10.18 11.17 12.32 -34.58%
DPS 3.86 3.86 3.85 3.85 3.86 3.86 3.87 -0.17%
NAPS 1.6223 1.1018 1.4242 1.41 1.4074 1.1004 1.317 14.95%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.17 1.13 1.09 0.99 0.87 0.81 0.83 -
P/RPS 1.07 1.09 0.99 0.81 0.69 0.62 0.66 38.12%
P/EPS 9.85 9.67 8.05 5.67 4.70 3.99 3.71 92.08%
EY 10.16 10.34 12.42 17.65 21.29 25.06 26.94 -47.89%
DY 5.98 6.19 6.42 7.07 8.05 8.64 8.43 -20.51%
P/NAPS 0.40 0.57 0.42 0.39 0.34 0.41 0.35 9.33%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.10 1.18 1.06 1.06 1.00 0.79 0.77 -
P/RPS 1.01 1.14 0.96 0.86 0.80 0.60 0.61 40.08%
P/EPS 9.26 10.10 7.83 6.07 5.40 3.89 3.44 93.86%
EY 10.80 9.90 12.77 16.48 18.52 25.69 29.04 -48.37%
DY 6.36 5.93 6.60 6.60 7.00 8.86 9.09 -21.23%
P/NAPS 0.37 0.59 0.41 0.41 0.39 0.40 0.32 10.19%

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