[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 22.79%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 198,810 158,286 185,102 107,972 71,286 76,682 69,708 19.07%
PBT 42,520 29,688 43,888 29,006 19,512 21,016 20,392 13.02%
Tax -11,354 -7,680 -11,092 -8,510 -5,400 -5,854 -7,240 7.78%
NP 31,166 22,008 32,796 20,496 14,112 15,162 13,152 15.45%
-
NP to SH 27,866 20,528 29,186 19,818 13,244 14,442 13,152 13.32%
-
Tax Rate 26.70% 25.87% 25.27% 29.34% 27.68% 27.85% 35.50% -
Total Cost 167,644 136,278 152,306 87,476 57,174 61,520 56,556 19.84%
-
Net Worth 458,261 395,125 359,021 323,948 305,630 295,919 262,216 9.74%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 12,343 9,260 9,285 8,794 8,489 8,495 8,237 6.96%
Div Payout % 44.30% 45.11% 31.81% 44.38% 64.10% 58.82% 62.63% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 458,261 395,125 359,021 323,948 305,630 295,919 262,216 9.74%
NOSH 154,296 154,345 154,750 146,582 141,495 141,588 137,286 1.96%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 15.68% 13.90% 17.72% 18.98% 19.80% 19.77% 18.87% -
ROE 6.08% 5.20% 8.13% 6.12% 4.33% 4.88% 5.02% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 128.85 102.55 119.61 73.66 50.38 54.16 50.78 16.77%
EPS 18.06 13.30 18.86 13.52 9.36 10.20 9.58 11.14%
DPS 8.00 6.00 6.00 6.00 6.00 6.00 6.00 4.90%
NAPS 2.97 2.56 2.32 2.21 2.16 2.09 1.91 7.63%
Adjusted Per Share Value based on latest NOSH - 149,086
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 70.89 56.44 66.00 38.50 25.42 27.34 24.85 19.08%
EPS 9.94 7.32 10.41 7.07 4.72 5.15 4.69 13.32%
DPS 4.40 3.30 3.31 3.14 3.03 3.03 2.94 6.94%
NAPS 1.634 1.4088 1.2801 1.1551 1.0897 1.0551 0.9349 9.74%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.14 0.99 0.98 1.69 0.99 1.04 1.19 -
P/RPS 0.88 0.97 0.82 2.29 1.97 1.92 2.34 -15.03%
P/EPS 6.31 7.44 5.20 12.50 10.58 10.20 12.42 -10.66%
EY 15.84 13.43 19.24 8.00 9.45 9.81 8.05 11.93%
DY 7.02 6.06 6.12 3.55 6.06 5.77 5.04 5.67%
P/NAPS 0.38 0.39 0.42 0.76 0.46 0.50 0.62 -7.83%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 1.19 1.06 0.97 1.56 1.01 0.95 1.14 -
P/RPS 0.92 1.03 0.81 2.12 2.00 1.75 2.25 -13.84%
P/EPS 6.59 7.97 5.14 11.54 10.79 9.31 11.90 -9.37%
EY 15.18 12.55 19.44 8.67 9.27 10.74 8.40 10.36%
DY 6.72 5.66 6.19 3.85 5.94 6.32 5.26 4.16%
P/NAPS 0.40 0.41 0.42 0.71 0.47 0.45 0.60 -6.53%

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