[CRESNDO] YoY Cumulative Quarter Result on 31-Jan-2006 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 52.15%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 203,020 124,707 75,275 84,463 83,904 62,433 62,525 21.66%
PBT 44,030 32,233 25,208 25,534 23,083 17,642 17,286 16.84%
Tax -10,045 -8,428 -6,076 -6,267 -7,026 -4,678 -4,562 14.04%
NP 33,985 23,805 19,132 19,267 16,057 12,964 12,724 17.77%
-
NP to SH 31,317 22,866 18,925 18,733 16,057 12,964 12,724 16.18%
-
Tax Rate 22.81% 26.15% 24.10% 24.54% 30.44% 26.52% 26.39% -
Total Cost 169,035 100,902 56,143 65,196 67,847 49,469 49,801 22.56%
-
Net Worth 390,729 340,768 313,876 304,496 291,147 238,700 228,373 9.35%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 10,810 10,554 9,896 9,913 9,751 6,820 5,463 12.03%
Div Payout % 34.52% 46.16% 52.30% 52.92% 60.73% 52.61% 42.94% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 390,729 340,768 313,876 304,496 291,147 238,700 228,373 9.35%
NOSH 154,438 150,782 141,385 141,626 139,304 113,666 109,269 5.93%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 16.74% 19.09% 25.42% 22.81% 19.14% 20.76% 20.35% -
ROE 8.02% 6.71% 6.03% 6.15% 5.52% 5.43% 5.57% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 131.46 82.71 53.24 59.64 60.23 54.93 57.22 14.85%
EPS 20.27 15.16 13.39 13.20 11.80 11.41 11.64 9.67%
DPS 7.00 7.00 7.00 7.00 7.00 6.00 5.00 5.76%
NAPS 2.53 2.26 2.22 2.15 2.09 2.10 2.09 3.23%
Adjusted Per Share Value based on latest NOSH - 141,514
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 24.13 14.82 8.95 10.04 9.97 7.42 7.43 21.67%
EPS 3.72 2.72 2.25 2.23 1.91 1.54 1.51 16.19%
DPS 1.28 1.25 1.18 1.18 1.16 0.81 0.65 11.94%
NAPS 0.4644 0.405 0.373 0.3619 0.346 0.2837 0.2714 9.35%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.81 1.22 1.00 0.84 1.12 1.15 0.86 -
P/RPS 0.62 1.48 1.88 1.41 1.86 2.09 1.50 -13.68%
P/EPS 3.99 8.04 7.47 6.35 9.72 10.08 7.39 -9.75%
EY 25.03 12.43 13.39 15.75 10.29 9.92 13.54 10.77%
DY 8.64 5.74 7.00 8.33 6.25 5.22 5.81 6.83%
P/NAPS 0.32 0.54 0.45 0.39 0.54 0.55 0.41 -4.04%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 28/03/08 29/03/07 31/03/06 28/03/05 29/03/04 31/03/03 -
Price 0.79 1.09 1.47 0.90 1.05 1.31 0.84 -
P/RPS 0.60 1.32 2.76 1.51 1.74 2.39 1.47 -13.86%
P/EPS 3.90 7.19 10.98 6.80 9.11 11.49 7.21 -9.72%
EY 25.67 13.91 9.11 14.70 10.98 8.71 13.86 10.80%
DY 8.86 6.42 4.76 7.78 6.67 4.58 5.95 6.85%
P/NAPS 0.31 0.48 0.66 0.42 0.50 0.62 0.40 -4.15%

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