[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 15.17%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 75,275 84,463 83,904 62,433 62,525 61,129 59,863 3.89%
PBT 25,208 25,534 23,083 17,642 17,286 17,809 14,692 9.41%
Tax -6,076 -6,267 -7,026 -4,678 -4,562 -5,988 -5,195 2.64%
NP 19,132 19,267 16,057 12,964 12,724 11,821 9,497 12.37%
-
NP to SH 18,925 18,733 16,057 12,964 12,724 11,821 9,497 12.17%
-
Tax Rate 24.10% 24.54% 30.44% 26.52% 26.39% 33.62% 35.36% -
Total Cost 56,143 65,196 67,847 49,469 49,801 49,308 50,366 1.82%
-
Net Worth 313,876 304,496 291,147 238,700 228,373 220,152 210,415 6.88%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 9,896 9,913 9,751 6,820 5,463 5,422 5,423 10.53%
Div Payout % 52.30% 52.92% 60.73% 52.61% 42.94% 45.87% 57.10% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 313,876 304,496 291,147 238,700 228,373 220,152 210,415 6.88%
NOSH 141,385 141,626 139,304 113,666 109,269 108,449 108,461 4.51%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 25.42% 22.81% 19.14% 20.76% 20.35% 19.34% 15.86% -
ROE 6.03% 6.15% 5.52% 5.43% 5.57% 5.37% 4.51% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 53.24 59.64 60.23 54.93 57.22 56.37 55.19 -0.59%
EPS 13.39 13.20 11.80 11.41 11.64 10.90 8.75 7.34%
DPS 7.00 7.00 7.00 6.00 5.00 5.00 5.00 5.76%
NAPS 2.22 2.15 2.09 2.10 2.09 2.03 1.94 2.27%
Adjusted Per Share Value based on latest NOSH - 117,186
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 8.95 10.04 9.97 7.42 7.43 7.27 7.11 3.90%
EPS 2.25 2.23 1.91 1.54 1.51 1.40 1.13 12.15%
DPS 1.18 1.18 1.16 0.81 0.65 0.64 0.64 10.72%
NAPS 0.373 0.3619 0.346 0.2837 0.2714 0.2617 0.2501 6.88%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.00 0.84 1.12 1.15 0.86 1.12 1.36 -
P/RPS 1.88 1.41 1.86 2.09 1.50 1.99 2.46 -4.38%
P/EPS 7.47 6.35 9.72 10.08 7.39 10.28 15.53 -11.47%
EY 13.39 15.75 10.29 9.92 13.54 9.73 6.44 12.96%
DY 7.00 8.33 6.25 5.22 5.81 4.46 3.68 11.30%
P/NAPS 0.45 0.39 0.54 0.55 0.41 0.55 0.70 -7.09%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 31/03/06 28/03/05 29/03/04 31/03/03 28/03/02 29/03/01 -
Price 1.47 0.90 1.05 1.31 0.84 1.26 1.10 -
P/RPS 2.76 1.51 1.74 2.39 1.47 2.24 1.99 5.60%
P/EPS 10.98 6.80 9.11 11.49 7.21 11.56 12.56 -2.21%
EY 9.11 14.70 10.98 8.71 13.86 8.65 7.96 2.27%
DY 4.76 7.78 6.67 4.58 5.95 3.97 4.55 0.75%
P/NAPS 0.66 0.42 0.50 0.62 0.40 0.62 0.57 2.47%

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