[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -0.02%
YoY- 47.27%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 253,476 198,810 158,286 185,102 107,972 71,286 76,682 22.03%
PBT 69,096 42,520 29,688 43,888 29,006 19,512 21,016 21.93%
Tax -16,000 -11,354 -7,680 -11,092 -8,510 -5,400 -5,854 18.23%
NP 53,096 31,166 22,008 32,796 20,496 14,112 15,162 23.21%
-
NP to SH 50,128 27,866 20,528 29,186 19,818 13,244 14,442 23.03%
-
Tax Rate 23.16% 26.70% 25.87% 25.27% 29.34% 27.68% 27.85% -
Total Cost 200,380 167,644 136,278 152,306 87,476 57,174 61,520 21.74%
-
Net Worth 512,041 458,261 395,125 359,021 323,948 305,630 295,919 9.56%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 17,357 12,343 9,260 9,285 8,794 8,489 8,495 12.64%
Div Payout % 34.63% 44.30% 45.11% 31.81% 44.38% 64.10% 58.82% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 512,041 458,261 395,125 359,021 323,948 305,630 295,919 9.56%
NOSH 173,573 154,296 154,345 154,750 146,582 141,495 141,588 3.45%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 20.95% 15.68% 13.90% 17.72% 18.98% 19.80% 19.77% -
ROE 9.79% 6.08% 5.20% 8.13% 6.12% 4.33% 4.88% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 146.03 128.85 102.55 119.61 73.66 50.38 54.16 17.96%
EPS 28.88 18.06 13.30 18.86 13.52 9.36 10.20 18.93%
DPS 10.00 8.00 6.00 6.00 6.00 6.00 6.00 8.88%
NAPS 2.95 2.97 2.56 2.32 2.21 2.16 2.09 5.90%
Adjusted Per Share Value based on latest NOSH - 154,883
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 90.38 70.89 56.44 66.00 38.50 25.42 27.34 22.04%
EPS 17.87 9.94 7.32 10.41 7.07 4.72 5.15 23.03%
DPS 6.19 4.40 3.30 3.31 3.14 3.03 3.03 12.63%
NAPS 1.8257 1.634 1.4088 1.2801 1.1551 1.0897 1.0551 9.56%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.69 1.14 0.99 0.98 1.69 0.99 1.04 -
P/RPS 1.16 0.88 0.97 0.82 2.29 1.97 1.92 -8.05%
P/EPS 5.85 6.31 7.44 5.20 12.50 10.58 10.20 -8.84%
EY 17.09 15.84 13.43 19.24 8.00 9.45 9.81 9.68%
DY 5.92 7.02 6.06 6.12 3.55 6.06 5.77 0.42%
P/NAPS 0.57 0.38 0.39 0.42 0.76 0.46 0.50 2.20%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 22/09/05 -
Price 1.34 1.19 1.06 0.97 1.56 1.01 0.95 -
P/RPS 0.92 0.92 1.03 0.81 2.12 2.00 1.75 -10.15%
P/EPS 4.64 6.59 7.97 5.14 11.54 10.79 9.31 -10.95%
EY 21.55 15.18 12.55 19.44 8.67 9.27 10.74 12.30%
DY 7.46 6.72 5.66 6.19 3.85 5.94 6.32 2.80%
P/NAPS 0.45 0.40 0.41 0.42 0.71 0.47 0.45 0.00%

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