[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 39.82%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 210,572 219,814 158,519 117,090 150,035 80,665 57,675 24.06%
PBT 49,213 64,944 34,644 20,806 36,697 19,581 20,451 15.74%
Tax -12,423 -15,935 -9,020 -5,439 -9,491 -5,725 -5,453 14.69%
NP 36,790 49,009 25,624 15,367 27,206 13,856 14,998 16.11%
-
NP to SH 31,713 46,809 22,384 14,351 24,793 13,104 14,509 13.90%
-
Tax Rate 25.24% 24.54% 26.04% 26.14% 25.86% 29.24% 26.66% -
Total Cost 173,782 170,805 132,895 101,723 122,829 66,809 42,677 26.34%
-
Net Worth 559,977 525,123 470,017 399,667 369,421 328,720 311,109 10.28%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 7,618 13,910 9,307 4,629 4,637 4,482 4,242 10.24%
Div Payout % 24.02% 29.72% 41.58% 32.26% 18.70% 34.21% 29.24% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 559,977 525,123 470,017 399,667 369,421 328,720 311,109 10.28%
NOSH 190,468 173,881 155,121 154,311 154,569 149,418 141,413 5.08%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.47% 22.30% 16.16% 13.12% 18.13% 17.18% 26.00% -
ROE 5.66% 8.91% 4.76% 3.59% 6.71% 3.99% 4.66% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 110.55 126.42 102.19 75.88 97.07 53.99 40.78 18.06%
EPS 16.65 26.92 14.43 9.30 16.04 8.77 10.26 8.39%
DPS 4.00 8.00 6.00 3.00 3.00 3.00 3.00 4.90%
NAPS 2.94 3.02 3.03 2.59 2.39 2.20 2.20 4.94%
Adjusted Per Share Value based on latest NOSH - 154,226
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 25.03 26.13 18.84 13.92 17.83 9.59 6.85 24.08%
EPS 3.77 5.56 2.66 1.71 2.95 1.56 1.72 13.95%
DPS 0.91 1.65 1.11 0.55 0.55 0.53 0.50 10.48%
NAPS 0.6655 0.6241 0.5586 0.475 0.4391 0.3907 0.3698 10.27%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.41 1.34 1.09 0.83 1.41 0.98 -
P/RPS 1.63 1.12 1.31 1.44 0.86 2.61 2.40 -6.23%
P/EPS 10.81 5.24 9.29 11.72 5.17 16.08 9.55 2.08%
EY 9.25 19.09 10.77 8.53 19.33 6.22 10.47 -2.04%
DY 2.22 5.67 4.48 2.75 3.61 2.13 3.06 -5.20%
P/NAPS 0.61 0.47 0.44 0.42 0.35 0.64 0.45 5.19%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 1.82 1.47 1.34 1.06 0.77 1.29 0.95 -
P/RPS 1.65 1.16 1.31 1.40 0.79 2.39 2.33 -5.58%
P/EPS 10.93 5.46 9.29 11.40 4.80 14.71 9.26 2.79%
EY 9.15 18.31 10.77 8.77 20.83 6.80 10.80 -2.72%
DY 2.20 5.44 4.48 2.83 3.90 2.33 3.16 -5.85%
P/NAPS 0.62 0.49 0.44 0.41 0.32 0.59 0.43 6.28%

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