[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 20.16%
YoY- 79.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 241,390 315,404 315,348 253,476 198,810 158,286 185,102 4.52%
PBT 163,404 122,584 67,452 69,096 42,520 29,688 43,888 24.48%
Tax -24,160 -30,866 -17,060 -16,000 -11,354 -7,680 -11,092 13.84%
NP 139,244 91,718 50,392 53,096 31,166 22,008 32,796 27.23%
-
NP to SH 134,444 87,756 43,244 50,128 27,866 20,528 29,186 28.97%
-
Tax Rate 14.79% 25.18% 25.29% 23.16% 26.70% 25.87% 25.27% -
Total Cost 102,146 223,686 264,956 200,380 167,644 136,278 152,306 -6.43%
-
Net Worth 765,128 601,505 550,927 512,041 458,261 395,125 359,021 13.43%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 31,880 27,884 15,093 17,357 12,343 9,260 9,285 22.81%
Div Payout % 23.71% 31.77% 34.90% 34.63% 44.30% 45.11% 31.81% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 765,128 601,505 550,927 512,041 458,261 395,125 359,021 13.43%
NOSH 227,716 199,173 188,673 173,573 154,296 154,345 154,750 6.64%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 57.68% 29.08% 15.98% 20.95% 15.68% 13.90% 17.72% -
ROE 17.57% 14.59% 7.85% 9.79% 6.08% 5.20% 8.13% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 106.00 158.36 167.14 146.03 128.85 102.55 119.61 -1.99%
EPS 59.04 44.06 22.92 28.88 18.06 13.30 18.86 20.93%
DPS 14.00 14.00 8.00 10.00 8.00 6.00 6.00 15.15%
NAPS 3.36 3.02 2.92 2.95 2.97 2.56 2.32 6.36%
Adjusted Per Share Value based on latest NOSH - 174,226
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 28.69 37.49 37.48 30.13 23.63 18.81 22.00 4.52%
EPS 15.98 10.43 5.14 5.96 3.31 2.44 3.47 28.97%
DPS 3.79 3.31 1.79 2.06 1.47 1.10 1.10 22.88%
NAPS 0.9094 0.7149 0.6548 0.6086 0.5447 0.4696 0.4267 13.43%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.96 3.10 2.03 1.69 1.14 0.99 0.98 -
P/RPS 2.79 1.96 1.21 1.16 0.88 0.97 0.82 22.62%
P/EPS 5.01 7.04 8.86 5.85 6.31 7.44 5.20 -0.61%
EY 19.95 14.21 11.29 17.09 15.84 13.43 19.24 0.60%
DY 4.73 4.52 3.94 5.92 7.02 6.06 6.12 -4.20%
P/NAPS 0.88 1.03 0.70 0.57 0.38 0.39 0.42 13.11%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 -
Price 2.83 3.24 1.86 1.34 1.19 1.06 0.97 -
P/RPS 2.67 2.05 1.11 0.92 0.92 1.03 0.81 21.98%
P/EPS 4.79 7.35 8.12 4.64 6.59 7.97 5.14 -1.16%
EY 20.86 13.60 12.32 21.55 15.18 12.55 19.44 1.18%
DY 4.95 4.32 4.30 7.46 6.72 5.66 6.19 -3.65%
P/NAPS 0.84 1.07 0.64 0.45 0.40 0.41 0.42 12.24%

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