[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 32.24%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 158,519 117,090 150,035 80,665 57,675 60,762 64,130 16.27%
PBT 34,644 20,806 36,697 19,581 20,451 17,556 17,993 11.53%
Tax -9,020 -5,439 -9,491 -5,725 -5,453 -4,813 -5,146 9.80%
NP 25,624 15,367 27,206 13,856 14,998 12,743 12,847 12.18%
-
NP to SH 22,384 14,351 24,793 13,104 14,509 12,312 12,847 9.69%
-
Tax Rate 26.04% 26.14% 25.86% 29.24% 26.66% 27.42% 28.60% -
Total Cost 132,895 101,723 122,829 66,809 42,677 48,019 51,283 17.19%
-
Net Worth 470,017 399,667 369,421 328,720 311,109 297,528 267,472 9.84%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 9,307 4,629 4,637 4,482 4,242 4,250 4,157 14.36%
Div Payout % 41.58% 32.26% 18.70% 34.21% 29.24% 34.52% 32.36% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 470,017 399,667 369,421 328,720 311,109 297,528 267,472 9.84%
NOSH 155,121 154,311 154,569 149,418 141,413 141,680 138,586 1.89%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 16.16% 13.12% 18.13% 17.18% 26.00% 20.97% 20.03% -
ROE 4.76% 3.59% 6.71% 3.99% 4.66% 4.14% 4.80% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 102.19 75.88 97.07 53.99 40.78 42.89 46.27 14.11%
EPS 14.43 9.30 16.04 8.77 10.26 8.69 9.27 7.65%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 3.00 12.24%
NAPS 3.03 2.59 2.39 2.20 2.20 2.10 1.93 7.80%
Adjusted Per Share Value based on latest NOSH - 155,097
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 18.84 13.92 17.83 9.59 6.85 7.22 7.62 16.27%
EPS 2.66 1.71 2.95 1.56 1.72 1.46 1.53 9.65%
DPS 1.11 0.55 0.55 0.53 0.50 0.51 0.49 14.59%
NAPS 0.5586 0.475 0.4391 0.3907 0.3698 0.3536 0.3179 9.84%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.34 1.09 0.83 1.41 0.98 0.98 1.15 -
P/RPS 1.31 1.44 0.86 2.61 2.40 2.29 2.49 -10.14%
P/EPS 9.29 11.72 5.17 16.08 9.55 11.28 12.41 -4.70%
EY 10.77 8.53 19.33 6.22 10.47 8.87 8.06 4.94%
DY 4.48 2.75 3.61 2.13 3.06 3.06 2.61 9.41%
P/NAPS 0.44 0.42 0.35 0.64 0.45 0.47 0.60 -5.03%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 -
Price 1.34 1.06 0.77 1.29 0.95 0.88 1.03 -
P/RPS 1.31 1.40 0.79 2.39 2.33 2.05 2.23 -8.48%
P/EPS 9.29 11.40 4.80 14.71 9.26 10.13 11.11 -2.93%
EY 10.77 8.77 20.83 6.80 10.80 9.88 9.00 3.03%
DY 4.48 2.83 3.90 2.33 3.16 3.41 2.91 7.45%
P/NAPS 0.44 0.41 0.32 0.59 0.43 0.42 0.53 -3.05%

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