[CRESNDO] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 15.42%
YoY- 34.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 93,618 80,021 75,275 81,376 81,765 83,612 84,463 7.12%
PBT 29,955 26,451 25,208 28,429 24,782 24,800 25,534 11.26%
Tax -7,632 -6,664 -6,077 -6,907 -6,040 -6,107 -6,267 14.07%
NP 22,323 19,787 19,131 21,522 18,742 18,693 19,267 10.34%
-
NP to SH 22,211 19,801 18,924 20,930 18,134 18,159 18,733 12.05%
-
Tax Rate 25.48% 25.19% 24.11% 24.30% 24.37% 24.62% 24.54% -
Total Cost 71,295 60,234 56,144 59,854 63,023 64,919 65,196 6.16%
-
Net Worth 329,480 318,552 282,564 310,956 305,397 307,303 283,028 10.69%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 10,123 9,892 9,892 9,902 9,902 9,915 9,915 1.39%
Div Payout % 45.58% 49.96% 52.28% 47.31% 54.61% 54.60% 52.93% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 329,480 318,552 282,564 310,956 305,397 307,303 283,028 10.69%
NOSH 149,086 141,578 141,282 141,344 141,387 141,614 141,514 3.54%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 23.84% 24.73% 25.41% 26.45% 22.92% 22.36% 22.81% -
ROE 6.74% 6.22% 6.70% 6.73% 5.94% 5.91% 6.62% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 62.79 56.52 53.28 57.57 57.83 59.04 59.69 3.44%
EPS 14.90 13.99 13.39 14.81 12.83 12.82 13.24 8.21%
DPS 6.79 7.00 7.00 7.00 7.00 7.00 7.00 -2.01%
NAPS 2.21 2.25 2.00 2.20 2.16 2.17 2.00 6.90%
Adjusted Per Share Value based on latest NOSH - 141,344
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 33.38 28.53 26.84 29.01 29.15 29.81 30.12 7.11%
EPS 7.92 7.06 6.75 7.46 6.47 6.47 6.68 12.05%
DPS 3.61 3.53 3.53 3.53 3.53 3.54 3.54 1.31%
NAPS 1.1748 1.1358 1.0075 1.1087 1.0889 1.0957 1.0092 10.69%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.69 1.65 1.00 0.98 0.99 1.01 0.84 -
P/RPS 2.69 2.92 1.88 1.70 1.71 1.71 1.41 54.00%
P/EPS 11.34 11.80 7.47 6.62 7.72 7.88 6.35 47.35%
EY 8.82 8.48 13.39 15.11 12.96 12.70 15.76 -32.16%
DY 4.02 4.24 7.00 7.14 7.07 6.93 8.33 -38.55%
P/NAPS 0.76 0.73 0.50 0.45 0.46 0.47 0.42 48.65%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 1.56 1.53 1.47 0.95 1.01 1.00 0.90 -
P/RPS 2.48 2.71 2.76 1.65 1.75 1.69 1.51 39.32%
P/EPS 10.47 10.94 10.97 6.42 7.87 7.80 6.80 33.44%
EY 9.55 9.14 9.11 15.59 12.70 12.82 14.71 -25.08%
DY 4.35 4.58 4.76 7.37 6.93 7.00 7.78 -32.20%
P/NAPS 0.71 0.68 0.74 0.43 0.47 0.46 0.45 35.64%

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