[CRESNDO] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 13.12%
YoY- 118.94%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 324,088 290,424 276,520 242,558 222,617 215,225 201,750 37.20%
PBT 92,068 87,809 81,066 64,054 57,420 50,766 39,997 74.42%
Tax -23,446 -21,753 -18,246 -13,654 -12,350 -11,331 -10,347 72.60%
NP 68,622 66,056 62,820 50,400 45,070 39,435 29,650 75.05%
-
NP to SH 65,308 63,518 60,836 47,542 42,028 36,411 26,079 84.51%
-
Tax Rate 25.47% 24.77% 22.51% 21.32% 21.51% 22.32% 25.87% -
Total Cost 255,466 224,368 213,700 192,158 177,547 175,790 172,100 30.15%
-
Net Worth 550,689 527,952 526,201 513,967 505,019 487,729 469,844 11.17%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 26,298 26,298 22,435 20,309 17,771 17,771 15,454 42.58%
Div Payout % 40.27% 41.40% 36.88% 42.72% 42.29% 48.81% 59.26% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 550,689 527,952 526,201 513,967 505,019 487,729 469,844 11.17%
NOSH 185,417 176,572 174,238 174,226 172,951 169,940 155,064 12.66%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 21.17% 22.74% 22.72% 20.78% 20.25% 18.32% 14.70% -
ROE 11.86% 12.03% 11.56% 9.25% 8.32% 7.47% 5.55% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 174.79 164.48 158.70 139.22 128.72 126.65 130.11 21.77%
EPS 35.22 35.97 34.92 27.29 24.30 21.43 16.82 63.74%
DPS 14.18 14.89 12.88 11.66 10.28 10.46 10.00 26.24%
NAPS 2.97 2.99 3.02 2.95 2.92 2.87 3.03 -1.32%
Adjusted Per Share Value based on latest NOSH - 174,226
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 115.56 103.55 98.59 86.49 79.38 76.74 71.93 37.21%
EPS 23.29 22.65 21.69 16.95 14.99 12.98 9.30 84.51%
DPS 9.38 9.38 8.00 7.24 6.34 6.34 5.51 42.61%
NAPS 1.9635 1.8824 1.8762 1.8326 1.8007 1.739 1.6753 11.17%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.80 1.66 1.41 1.69 1.57 1.45 1.34 -
P/RPS 1.03 1.01 0.89 1.21 1.22 1.14 1.03 0.00%
P/EPS 5.11 4.61 4.04 6.19 6.46 6.77 7.97 -25.66%
EY 19.57 21.67 24.76 16.15 15.48 14.78 12.55 34.50%
DY 7.88 8.97 9.13 6.90 6.54 7.21 7.46 3.72%
P/NAPS 0.61 0.56 0.47 0.57 0.54 0.51 0.44 24.35%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 -
Price 1.83 1.92 1.47 1.34 1.54 1.41 1.34 -
P/RPS 1.05 1.17 0.93 0.96 1.20 1.11 1.03 1.29%
P/EPS 5.20 5.34 4.21 4.91 6.34 6.58 7.97 -24.79%
EY 19.25 18.74 23.75 20.36 15.78 15.20 12.55 33.03%
DY 7.75 7.76 8.76 8.70 6.67 7.42 7.46 2.57%
P/NAPS 0.62 0.64 0.49 0.45 0.53 0.49 0.44 25.71%

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