[CRESNDO] YoY Annual (Unaudited) Result on 31-Jan-2011 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
YoY- 102.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 310,355 282,578 290,424 215,225 160,321 203,020 124,707 16.39%
PBT 159,013 79,983 87,809 50,766 26,114 44,030 32,233 30.44%
Tax -32,361 -20,371 -21,754 -11,331 -6,755 -10,045 -8,428 25.11%
NP 126,652 59,612 66,055 39,435 19,359 33,985 23,805 32.09%
-
NP to SH 121,053 55,616 63,517 36,411 18,012 31,317 22,866 31.98%
-
Tax Rate 20.35% 25.47% 24.77% 22.32% 25.87% 22.81% 26.15% -
Total Cost 183,703 222,966 224,369 175,790 140,962 169,035 100,902 10.49%
-
Net Worth 671,561 587,739 525,364 455,854 448,845 390,729 340,768 11.95%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 33,895 22,973 26,180 17,471 10,796 10,810 10,554 21.44%
Div Payout % 28.00% 41.31% 41.22% 47.98% 59.94% 34.52% 46.16% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 671,561 587,739 525,364 455,854 448,845 390,729 340,768 11.95%
NOSH 211,848 191,446 174,539 158,834 154,242 154,438 150,782 5.82%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 40.81% 21.10% 22.74% 18.32% 12.08% 16.74% 19.09% -
ROE 18.03% 9.46% 12.09% 7.99% 4.01% 8.02% 6.71% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 146.50 147.60 166.39 135.50 103.94 131.46 82.71 9.98%
EPS 57.14 29.05 36.39 22.92 11.68 20.27 15.16 24.72%
DPS 16.00 12.00 15.00 11.00 7.00 7.00 7.00 14.75%
NAPS 3.17 3.07 3.01 2.87 2.91 2.53 2.26 5.79%
Adjusted Per Share Value based on latest NOSH - 169,940
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 110.66 100.75 103.55 76.74 57.16 72.39 44.46 16.39%
EPS 43.16 19.83 22.65 12.98 6.42 11.17 8.15 31.99%
DPS 12.09 8.19 9.33 6.23 3.85 3.85 3.76 21.46%
NAPS 2.3945 2.0956 1.8732 1.6254 1.6004 1.3932 1.215 11.95%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.82 1.73 1.66 1.45 1.13 0.81 1.22 -
P/RPS 1.92 1.17 1.00 1.07 1.09 0.62 1.48 4.42%
P/EPS 4.94 5.96 4.56 6.33 9.68 3.99 8.04 -7.79%
EY 20.26 16.79 21.92 15.81 10.33 25.03 12.43 8.47%
DY 5.67 6.94 9.04 7.59 6.19 8.64 5.74 -0.20%
P/NAPS 0.89 0.56 0.55 0.51 0.39 0.32 0.54 8.67%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 -
Price 2.98 2.14 1.92 1.41 1.18 0.79 1.09 -
P/RPS 2.03 1.45 1.15 1.04 1.14 0.60 1.32 7.42%
P/EPS 5.22 7.37 5.28 6.15 10.10 3.90 7.19 -5.19%
EY 19.17 13.57 18.95 16.26 9.90 25.67 13.91 5.48%
DY 5.37 5.61 7.81 7.80 5.93 8.86 6.42 -2.93%
P/NAPS 0.94 0.70 0.64 0.49 0.41 0.31 0.48 11.84%

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