[CRESNDO] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -22.65%
YoY- -39.59%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 180,583 168,645 160,321 170,075 189,612 193,652 203,020 -7.53%
PBT 32,575 26,915 26,159 28,139 36,930 39,999 44,030 -18.24%
Tax -8,603 -6,963 -6,766 -5,993 -8,339 -9,045 -10,045 -9.84%
NP 23,972 19,952 19,393 22,146 28,591 30,954 33,985 -20.81%
-
NP to SH 21,715 18,325 18,046 20,875 26,988 28,552 31,317 -21.71%
-
Tax Rate 26.41% 25.87% 25.86% 21.30% 22.58% 22.61% 22.81% -
Total Cost 156,611 148,693 140,928 147,929 161,021 162,698 169,035 -4.97%
-
Net Worth 458,364 454,980 309,009 399,446 395,454 394,710 308,623 30.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 12,353 10,814 10,814 10,806 10,806 10,818 10,818 9.27%
Div Payout % 56.89% 59.01% 59.93% 51.77% 40.04% 37.89% 34.55% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 458,364 454,980 309,009 399,446 395,454 394,710 308,623 30.26%
NOSH 154,331 154,230 154,504 154,226 154,474 154,183 154,311 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.27% 11.83% 12.10% 13.02% 15.08% 15.98% 16.74% -
ROE 4.74% 4.03% 5.84% 5.23% 6.82% 7.23% 10.15% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 117.01 109.35 103.76 110.28 122.75 125.60 131.57 -7.54%
EPS 14.07 11.88 11.68 13.54 17.47 18.52 20.29 -21.70%
DPS 8.00 7.00 7.00 7.00 7.00 7.00 7.00 9.33%
NAPS 2.97 2.95 2.00 2.59 2.56 2.56 2.00 30.25%
Adjusted Per Share Value based on latest NOSH - 154,226
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 64.39 60.13 57.16 60.64 67.61 69.05 72.39 -7.53%
EPS 7.74 6.53 6.43 7.44 9.62 10.18 11.17 -21.74%
DPS 4.40 3.86 3.86 3.85 3.85 3.86 3.86 9.14%
NAPS 1.6343 1.6223 1.1018 1.4242 1.41 1.4074 1.1004 30.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.14 1.17 1.13 1.09 0.99 0.87 0.81 -
P/RPS 0.97 1.07 1.09 0.99 0.81 0.69 0.62 34.87%
P/EPS 8.10 9.85 9.67 8.05 5.67 4.70 3.99 60.53%
EY 12.34 10.16 10.34 12.42 17.65 21.29 25.06 -37.72%
DY 7.02 5.98 6.19 6.42 7.07 8.05 8.64 -12.96%
P/NAPS 0.38 0.40 0.57 0.42 0.39 0.34 0.41 -4.95%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.10 1.18 1.06 1.06 1.00 0.79 -
P/RPS 1.02 1.01 1.14 0.96 0.86 0.80 0.60 42.57%
P/EPS 8.46 9.26 10.10 7.83 6.07 5.40 3.89 68.09%
EY 11.82 10.80 9.90 12.77 16.48 18.52 25.69 -40.48%
DY 6.72 6.36 5.93 6.60 6.60 7.00 8.86 -16.87%
P/NAPS 0.40 0.37 0.59 0.41 0.41 0.39 0.40 0.00%

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
Post a Comment