[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 44.77%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 315,404 315,348 253,476 198,810 158,286 185,102 107,972 19.54%
PBT 122,584 67,452 69,096 42,520 29,688 43,888 29,006 27.12%
Tax -30,866 -17,060 -16,000 -11,354 -7,680 -11,092 -8,510 23.92%
NP 91,718 50,392 53,096 31,166 22,008 32,796 20,496 28.34%
-
NP to SH 87,756 43,244 50,128 27,866 20,528 29,186 19,818 28.11%
-
Tax Rate 25.18% 25.29% 23.16% 26.70% 25.87% 25.27% 29.34% -
Total Cost 223,686 264,956 200,380 167,644 136,278 152,306 87,476 16.92%
-
Net Worth 601,505 550,927 512,041 458,261 395,125 359,021 323,948 10.85%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 27,884 15,093 17,357 12,343 9,260 9,285 8,794 21.18%
Div Payout % 31.77% 34.90% 34.63% 44.30% 45.11% 31.81% 44.38% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 601,505 550,927 512,041 458,261 395,125 359,021 323,948 10.85%
NOSH 199,173 188,673 173,573 154,296 154,345 154,750 146,582 5.23%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 29.08% 15.98% 20.95% 15.68% 13.90% 17.72% 18.98% -
ROE 14.59% 7.85% 9.79% 6.08% 5.20% 8.13% 6.12% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 158.36 167.14 146.03 128.85 102.55 119.61 73.66 13.59%
EPS 44.06 22.92 28.88 18.06 13.30 18.86 13.52 21.73%
DPS 14.00 8.00 10.00 8.00 6.00 6.00 6.00 15.15%
NAPS 3.02 2.92 2.95 2.97 2.56 2.32 2.21 5.33%
Adjusted Per Share Value based on latest NOSH - 154,331
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 37.49 37.48 30.13 23.63 18.81 22.00 12.83 19.54%
EPS 10.43 5.14 5.96 3.31 2.44 3.47 2.36 28.07%
DPS 3.31 1.79 2.06 1.47 1.10 1.10 1.05 21.06%
NAPS 0.7149 0.6548 0.6086 0.5447 0.4696 0.4267 0.385 10.85%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 3.10 2.03 1.69 1.14 0.99 0.98 1.69 -
P/RPS 1.96 1.21 1.16 0.88 0.97 0.82 2.29 -2.55%
P/EPS 7.04 8.86 5.85 6.31 7.44 5.20 12.50 -9.11%
EY 14.21 11.29 17.09 15.84 13.43 19.24 8.00 10.03%
DY 4.52 3.94 5.92 7.02 6.06 6.12 3.55 4.10%
P/NAPS 1.03 0.70 0.57 0.38 0.39 0.42 0.76 5.19%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 -
Price 3.24 1.86 1.34 1.19 1.06 0.97 1.56 -
P/RPS 2.05 1.11 0.92 0.92 1.03 0.81 2.12 -0.55%
P/EPS 7.35 8.12 4.64 6.59 7.97 5.14 11.54 -7.23%
EY 13.60 12.32 21.55 15.18 12.55 19.44 8.67 7.78%
DY 4.32 4.30 7.46 6.72 5.66 6.19 3.85 1.93%
P/NAPS 1.07 0.64 0.45 0.40 0.41 0.42 0.71 7.06%

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