[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 13.21%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 315,348 253,476 198,810 158,286 185,102 107,972 71,286 28.09%
PBT 67,452 69,096 42,520 29,688 43,888 29,006 19,512 22.94%
Tax -17,060 -16,000 -11,354 -7,680 -11,092 -8,510 -5,400 21.11%
NP 50,392 53,096 31,166 22,008 32,796 20,496 14,112 23.60%
-
NP to SH 43,244 50,128 27,866 20,528 29,186 19,818 13,244 21.77%
-
Tax Rate 25.29% 23.16% 26.70% 25.87% 25.27% 29.34% 27.68% -
Total Cost 264,956 200,380 167,644 136,278 152,306 87,476 57,174 29.09%
-
Net Worth 550,927 512,041 458,261 395,125 359,021 323,948 305,630 10.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 15,093 17,357 12,343 9,260 9,285 8,794 8,489 10.05%
Div Payout % 34.90% 34.63% 44.30% 45.11% 31.81% 44.38% 64.10% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 550,927 512,041 458,261 395,125 359,021 323,948 305,630 10.30%
NOSH 188,673 173,573 154,296 154,345 154,750 146,582 141,495 4.90%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 15.98% 20.95% 15.68% 13.90% 17.72% 18.98% 19.80% -
ROE 7.85% 9.79% 6.08% 5.20% 8.13% 6.12% 4.33% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 167.14 146.03 128.85 102.55 119.61 73.66 50.38 22.10%
EPS 22.92 28.88 18.06 13.30 18.86 13.52 9.36 16.08%
DPS 8.00 10.00 8.00 6.00 6.00 6.00 6.00 4.90%
NAPS 2.92 2.95 2.97 2.56 2.32 2.21 2.16 5.14%
Adjusted Per Share Value based on latest NOSH - 154,474
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 112.44 90.38 70.89 56.44 66.00 38.50 25.42 28.09%
EPS 15.42 17.87 9.94 7.32 10.41 7.07 4.72 21.79%
DPS 5.38 6.19 4.40 3.30 3.31 3.14 3.03 10.03%
NAPS 1.9644 1.8257 1.634 1.4088 1.2801 1.1551 1.0897 10.31%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.03 1.69 1.14 0.99 0.98 1.69 0.99 -
P/RPS 1.21 1.16 0.88 0.97 0.82 2.29 1.97 -7.79%
P/EPS 8.86 5.85 6.31 7.44 5.20 12.50 10.58 -2.91%
EY 11.29 17.09 15.84 13.43 19.24 8.00 9.45 3.00%
DY 3.94 5.92 7.02 6.06 6.12 3.55 6.06 -6.91%
P/NAPS 0.70 0.57 0.38 0.39 0.42 0.76 0.46 7.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 -
Price 1.86 1.34 1.19 1.06 0.97 1.56 1.01 -
P/RPS 1.11 0.92 0.92 1.03 0.81 2.12 2.00 -9.33%
P/EPS 8.12 4.64 6.59 7.97 5.14 11.54 10.79 -4.62%
EY 12.32 21.55 15.18 12.55 19.44 8.67 9.27 4.85%
DY 4.30 7.46 6.72 5.66 6.19 3.85 5.94 -5.23%
P/NAPS 0.64 0.45 0.40 0.41 0.42 0.71 0.47 5.27%

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