[CRESNDO] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 20.1%
YoY- 24.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 242,558 222,617 215,225 201,750 180,583 168,645 160,321 31.89%
PBT 64,054 57,420 50,766 39,997 32,575 26,915 26,159 81.96%
Tax -13,654 -12,350 -11,331 -10,347 -8,603 -6,963 -6,766 59.89%
NP 50,400 45,070 39,435 29,650 23,972 19,952 19,393 89.35%
-
NP to SH 47,542 42,028 36,411 26,079 21,715 18,325 18,046 91.08%
-
Tax Rate 21.32% 21.51% 22.32% 25.87% 26.41% 25.87% 25.86% -
Total Cost 192,158 177,547 175,790 172,100 156,611 148,693 140,928 23.03%
-
Net Worth 513,967 505,019 487,729 469,844 458,364 454,980 309,009 40.51%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 20,309 17,771 17,771 15,454 12,353 10,814 10,814 52.39%
Div Payout % 42.72% 42.29% 48.81% 59.26% 56.89% 59.01% 59.93% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 513,967 505,019 487,729 469,844 458,364 454,980 309,009 40.51%
NOSH 174,226 172,951 169,940 155,064 154,331 154,230 154,504 8.36%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 20.78% 20.25% 18.32% 14.70% 13.27% 11.83% 12.10% -
ROE 9.25% 8.32% 7.47% 5.55% 4.74% 4.03% 5.84% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 139.22 128.72 126.65 130.11 117.01 109.35 103.76 21.71%
EPS 27.29 24.30 21.43 16.82 14.07 11.88 11.68 76.35%
DPS 11.66 10.28 10.46 10.00 8.00 7.00 7.00 40.64%
NAPS 2.95 2.92 2.87 3.03 2.97 2.95 2.00 29.66%
Adjusted Per Share Value based on latest NOSH - 155,064
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 86.49 79.38 76.74 71.93 64.39 60.13 57.16 31.90%
EPS 16.95 14.99 12.98 9.30 7.74 6.53 6.43 91.16%
DPS 7.24 6.34 6.34 5.51 4.40 3.86 3.86 52.26%
NAPS 1.8326 1.8007 1.739 1.6753 1.6343 1.6223 1.1018 40.51%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.69 1.57 1.45 1.34 1.14 1.17 1.13 -
P/RPS 1.21 1.22 1.14 1.03 0.97 1.07 1.09 7.23%
P/EPS 6.19 6.46 6.77 7.97 8.10 9.85 9.67 -25.78%
EY 16.15 15.48 14.78 12.55 12.34 10.16 10.34 34.72%
DY 6.90 6.54 7.21 7.46 7.02 5.98 6.19 7.52%
P/NAPS 0.57 0.54 0.51 0.44 0.38 0.40 0.57 0.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 -
Price 1.34 1.54 1.41 1.34 1.19 1.10 1.18 -
P/RPS 0.96 1.20 1.11 1.03 1.02 1.01 1.14 -10.85%
P/EPS 4.91 6.34 6.58 7.97 8.46 9.26 10.10 -38.25%
EY 20.36 15.78 15.20 12.55 11.82 10.80 9.90 61.93%
DY 8.70 6.67 7.42 7.46 6.72 6.36 5.93 29.20%
P/NAPS 0.45 0.53 0.49 0.44 0.40 0.37 0.59 -16.56%

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