[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 24.51%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 257,724 314,282 280,762 293,085 211,358 156,120 200,046 4.31%
PBT 144,620 160,784 65,617 86,592 46,192 27,741 48,929 19.78%
Tax -25,134 -35,122 -16,564 -21,246 -12,026 -7,252 -12,654 12.11%
NP 119,485 125,661 49,053 65,345 34,165 20,489 36,274 21.96%
-
NP to SH 113,724 121,649 42,284 62,412 29,845 19,134 33,057 22.85%
-
Tax Rate 17.38% 21.84% 25.24% 24.54% 26.03% 26.14% 25.86% -
Total Cost 138,238 188,621 231,709 227,740 177,193 135,630 163,772 -2.78%
-
Net Worth 769,389 623,666 559,977 525,123 470,017 399,667 369,421 13.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 21,245 19,274 10,158 18,547 12,409 6,172 6,182 22.83%
Div Payout % 18.68% 15.84% 24.02% 29.72% 41.58% 32.26% 18.70% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 769,389 623,666 559,977 525,123 470,017 399,667 369,421 13.00%
NOSH 227,630 206,511 190,468 173,881 155,121 154,311 154,569 6.66%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 46.36% 39.98% 17.47% 22.30% 16.16% 13.12% 18.13% -
ROE 14.78% 19.51% 7.55% 11.89% 6.35% 4.79% 8.95% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 113.22 152.19 147.41 168.55 136.25 101.17 129.42 -2.20%
EPS 49.96 58.91 22.20 35.89 19.24 12.40 21.39 15.17%
DPS 9.33 9.33 5.33 10.67 8.00 4.00 4.00 15.15%
NAPS 3.38 3.02 2.94 3.02 3.03 2.59 2.39 5.94%
Adjusted Per Share Value based on latest NOSH - 174,238
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 91.89 112.06 100.11 104.50 75.36 55.67 71.33 4.30%
EPS 40.55 43.37 15.08 22.25 10.64 6.82 11.79 22.84%
DPS 7.58 6.87 3.62 6.61 4.42 2.20 2.20 22.88%
NAPS 2.7433 2.2237 1.9966 1.8724 1.6759 1.425 1.3172 13.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.80 3.29 1.80 1.41 1.34 1.09 0.83 -
P/RPS 2.47 2.16 1.22 0.84 0.98 1.08 0.64 25.22%
P/EPS 5.60 5.59 8.11 3.93 6.96 8.79 3.88 6.30%
EY 17.84 17.90 12.33 25.46 14.36 11.38 25.77 -5.94%
DY 3.33 2.84 2.96 7.57 5.97 3.67 4.82 -5.97%
P/NAPS 0.83 1.09 0.61 0.47 0.44 0.42 0.35 15.47%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 -
Price 2.40 3.20 1.82 1.47 1.34 1.06 0.77 -
P/RPS 2.12 2.10 1.23 0.87 0.98 1.05 0.59 23.74%
P/EPS 4.80 5.43 8.20 4.10 6.96 8.55 3.60 4.90%
EY 20.82 18.41 12.20 24.42 14.36 11.70 27.77 -4.68%
DY 3.89 2.92 2.93 7.26 5.97 3.77 5.19 -4.68%
P/NAPS 0.71 1.06 0.62 0.49 0.44 0.41 0.32 14.19%

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