[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 76.95%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 96,633 120,695 157,702 157,674 126,738 99,405 79,143 3.38%
PBT 22,305 81,702 61,292 33,726 34,548 21,260 14,844 7.01%
Tax -6,732 -12,080 -15,433 -8,530 -8,000 -5,677 -3,840 9.80%
NP 15,573 69,622 45,859 25,196 26,548 15,583 11,004 5.95%
-
NP to SH 12,896 67,222 43,878 21,622 25,064 13,933 10,264 3.87%
-
Tax Rate 30.18% 14.79% 25.18% 25.29% 23.16% 26.70% 25.87% -
Total Cost 81,060 51,073 111,843 132,478 100,190 83,822 68,139 2.93%
-
Net Worth 848,361 765,128 601,505 550,927 512,041 458,261 395,125 13.57%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 4,548 15,940 13,942 7,546 8,678 6,171 4,630 -0.29%
Div Payout % 35.27% 23.71% 31.77% 34.90% 34.63% 44.30% 45.11% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 848,361 765,128 601,505 550,927 512,041 458,261 395,125 13.57%
NOSH 227,442 227,716 199,173 188,673 173,573 154,296 154,345 6.67%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 16.12% 57.68% 29.08% 15.98% 20.95% 15.68% 13.90% -
ROE 1.52% 8.79% 7.29% 3.92% 4.89% 3.04% 2.60% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 42.49 53.00 79.18 83.57 73.02 64.42 51.28 -3.08%
EPS 5.67 29.52 22.03 11.46 14.44 9.03 6.65 -2.62%
DPS 2.00 7.00 7.00 4.00 5.00 4.00 3.00 -6.53%
NAPS 3.73 3.36 3.02 2.92 2.95 2.97 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 191,507
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 34.45 43.03 56.23 56.22 45.19 35.44 28.22 3.37%
EPS 4.60 23.97 15.64 7.71 8.94 4.97 3.66 3.88%
DPS 1.62 5.68 4.97 2.69 3.09 2.20 1.65 -0.30%
NAPS 3.0249 2.7281 2.1447 1.9644 1.8257 1.634 1.4088 13.57%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.28 2.96 3.10 2.03 1.69 1.14 0.99 -
P/RPS 5.37 5.58 3.92 2.43 2.31 1.77 1.93 18.58%
P/EPS 40.21 10.03 14.07 17.71 11.70 12.62 14.89 17.99%
EY 2.49 9.97 7.11 5.65 8.54 7.92 6.72 -15.24%
DY 0.88 2.36 2.26 1.97 2.96 3.51 3.03 -18.61%
P/NAPS 0.61 0.88 1.03 0.70 0.57 0.38 0.39 7.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 -
Price 2.00 2.83 3.24 1.86 1.34 1.19 1.06 -
P/RPS 4.71 5.34 4.09 2.23 1.84 1.85 2.07 14.67%
P/EPS 35.27 9.59 14.71 16.23 9.28 13.18 15.94 14.14%
EY 2.84 10.43 6.80 6.16 10.78 7.59 6.27 -12.36%
DY 1.00 2.47 2.16 2.15 3.73 3.36 2.83 -15.91%
P/NAPS 0.54 0.84 1.07 0.64 0.45 0.40 0.41 4.69%

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