[CRESNDO] YoY Cumulative 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- 126.43%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 157,674 126,738 99,405 79,143 92,551 53,986 35,643 28.09%
PBT 33,726 34,548 21,260 14,844 21,944 14,503 9,756 22.94%
Tax -8,530 -8,000 -5,677 -3,840 -5,546 -4,255 -2,700 21.11%
NP 25,196 26,548 15,583 11,004 16,398 10,248 7,056 23.60%
-
NP to SH 21,622 25,064 13,933 10,264 14,593 9,909 6,622 21.77%
-
Tax Rate 25.29% 23.16% 26.70% 25.87% 25.27% 29.34% 27.68% -
Total Cost 132,478 100,190 83,822 68,139 76,153 43,738 28,587 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 7,546 8,678 6,171 4,630 4,642 4,397 4,244 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 3.92% 4.89% 3.04% 2.60% 4.06% 3.06% 2.17% -
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 83.57 73.02 64.42 51.28 59.81 36.83 25.19 22.10%
EPS 11.46 14.44 9.03 6.65 9.43 6.76 4.68 16.08%
DPS 4.00 5.00 4.00 3.00 3.00 3.00 3.00 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 56.22 45.19 35.44 28.22 33.00 19.25 12.71 28.09%
EPS 7.71 8.94 4.97 3.66 5.20 3.53 2.36 21.79%
DPS 2.69 3.09 2.20 1.65 1.66 1.57 1.51 10.09%
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 2.43 2.31 1.77 1.93 1.64 4.59 3.93 -7.69%
P/EPS 17.71 11.70 12.62 14.89 10.39 25.00 21.15 -2.91%
EY 5.65 8.54 7.92 6.72 9.62 4.00 4.73 3.00%
DY 1.97 2.96 3.51 3.03 3.06 1.78 3.03 -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 2.23 1.84 1.85 2.07 1.62 4.24 4.01 -9.30%
P/EPS 16.23 9.28 13.18 15.94 10.29 23.08 21.58 -4.63%
EY 6.16 10.78 7.59 6.27 9.72 4.33 4.63 4.86%
DY 2.15 3.73 3.36 2.83 3.09 1.92 2.97 -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