[CRESNDO] YoY Annual (Unaudited) Result on 31-Jan-2009 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 290,424 215,225 160,321 203,020 124,707 75,275 84,463 22.84%
PBT 87,809 50,766 26,114 44,030 32,233 25,208 25,534 22.84%
Tax -21,754 -11,331 -6,755 -10,045 -8,428 -6,076 -6,267 23.03%
NP 66,055 39,435 19,359 33,985 23,805 19,132 19,267 22.78%
-
NP to SH 63,517 36,411 18,012 31,317 22,866 18,925 18,733 22.55%
-
Tax Rate 24.77% 22.32% 25.87% 22.81% 26.15% 24.10% 24.54% -
Total Cost 224,369 175,790 140,962 169,035 100,902 56,143 65,196 22.86%
-
Net Worth 525,364 455,854 448,845 390,729 340,768 313,876 304,496 9.51%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 26,180 17,471 10,796 10,810 10,554 9,896 9,913 17.56%
Div Payout % 41.22% 47.98% 59.94% 34.52% 46.16% 52.30% 52.92% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 525,364 455,854 448,845 390,729 340,768 313,876 304,496 9.51%
NOSH 174,539 158,834 154,242 154,438 150,782 141,385 141,626 3.54%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 22.74% 18.32% 12.08% 16.74% 19.09% 25.42% 22.81% -
ROE 12.09% 7.99% 4.01% 8.02% 6.71% 6.03% 6.15% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 166.39 135.50 103.94 131.46 82.71 53.24 59.64 18.63%
EPS 36.39 22.92 11.68 20.27 15.16 13.39 13.20 18.40%
DPS 15.00 11.00 7.00 7.00 7.00 7.00 7.00 13.53%
NAPS 3.01 2.87 2.91 2.53 2.26 2.22 2.15 5.76%
Adjusted Per Share Value based on latest NOSH - 154,311
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 103.55 76.74 57.16 72.39 44.46 26.84 30.12 22.84%
EPS 22.65 12.98 6.42 11.17 8.15 6.75 6.68 22.55%
DPS 9.33 6.23 3.85 3.85 3.76 3.53 3.53 17.57%
NAPS 1.8732 1.6254 1.6004 1.3932 1.215 1.1191 1.0857 9.51%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.66 1.45 1.13 0.81 1.22 1.00 0.84 -
P/RPS 1.00 1.07 1.09 0.62 1.48 1.88 1.41 -5.56%
P/EPS 4.56 6.33 9.68 3.99 8.04 7.47 6.35 -5.36%
EY 21.92 15.81 10.33 25.03 12.43 13.39 15.75 5.66%
DY 9.04 7.59 6.19 8.64 5.74 7.00 8.33 1.37%
P/NAPS 0.55 0.51 0.39 0.32 0.54 0.45 0.39 5.89%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 29/03/07 31/03/06 -
Price 1.92 1.41 1.18 0.79 1.09 1.47 0.90 -
P/RPS 1.15 1.04 1.14 0.60 1.32 2.76 1.51 -4.43%
P/EPS 5.28 6.15 10.10 3.90 7.19 10.98 6.80 -4.12%
EY 18.95 16.26 9.90 25.67 13.91 9.11 14.70 4.32%
DY 7.81 7.80 5.93 8.86 6.42 4.76 7.78 0.06%
P/NAPS 0.64 0.49 0.41 0.31 0.48 0.66 0.42 7.26%

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