[CRESNDO] YoY Annual (Unaudited) Result on 31-Jan-2012 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
YoY- 74.44%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 268,898 310,355 282,578 290,424 215,225 160,321 203,020 4.79%
PBT 155,696 159,013 79,983 87,809 50,766 26,114 44,030 23.41%
Tax -31,155 -32,361 -20,371 -21,754 -11,331 -6,755 -10,045 20.75%
NP 124,541 126,652 59,612 66,055 39,435 19,359 33,985 24.15%
-
NP to SH 119,696 121,053 55,616 63,517 36,411 18,012 31,317 25.02%
-
Tax Rate 20.01% 20.35% 25.47% 24.77% 22.32% 25.87% 22.81% -
Total Cost 144,357 183,703 222,966 224,369 175,790 140,962 169,035 -2.59%
-
Net Worth 842,203 671,561 587,739 525,364 455,854 448,845 390,729 13.64%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 27,314 33,895 22,973 26,180 17,471 10,796 10,810 16.69%
Div Payout % 22.82% 28.00% 41.31% 41.22% 47.98% 59.94% 34.52% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 842,203 671,561 587,739 525,364 455,854 448,845 390,729 13.64%
NOSH 227,622 211,848 191,446 174,539 158,834 154,242 154,438 6.67%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 46.32% 40.81% 21.10% 22.74% 18.32% 12.08% 16.74% -
ROE 14.21% 18.03% 9.46% 12.09% 7.99% 4.01% 8.02% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 118.13 146.50 147.60 166.39 135.50 103.94 131.46 -1.76%
EPS 52.59 57.14 29.05 36.39 22.92 11.68 20.27 17.21%
DPS 12.00 16.00 12.00 15.00 11.00 7.00 7.00 9.39%
NAPS 3.70 3.17 3.07 3.01 2.87 2.91 2.53 6.53%
Adjusted Per Share Value based on latest NOSH - 176,572
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 95.88 110.66 100.75 103.55 76.74 57.16 72.39 4.79%
EPS 42.68 43.16 19.83 22.65 12.98 6.42 11.17 25.02%
DPS 9.74 12.09 8.19 9.33 6.23 3.85 3.85 16.72%
NAPS 3.0029 2.3945 2.0956 1.8732 1.6254 1.6004 1.3932 13.64%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.42 2.82 1.73 1.66 1.45 1.13 0.81 -
P/RPS 2.05 1.92 1.17 1.00 1.07 1.09 0.62 22.04%
P/EPS 4.60 4.94 5.96 4.56 6.33 9.68 3.99 2.39%
EY 21.73 20.26 16.79 21.92 15.81 10.33 25.03 -2.32%
DY 4.96 5.67 6.94 9.04 7.59 6.19 8.64 -8.83%
P/NAPS 0.65 0.89 0.56 0.55 0.51 0.39 0.32 12.53%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/15 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 -
Price 2.49 2.98 2.14 1.92 1.41 1.18 0.79 -
P/RPS 2.11 2.03 1.45 1.15 1.04 1.14 0.60 23.30%
P/EPS 4.74 5.22 7.37 5.28 6.15 10.10 3.90 3.30%
EY 21.12 19.17 13.57 18.95 16.26 9.90 25.67 -3.19%
DY 4.82 5.37 5.61 7.81 7.80 5.93 8.86 -9.64%
P/NAPS 0.67 0.94 0.70 0.64 0.49 0.41 0.31 13.69%

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