[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 60.65%
YoY- 55.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 235,712 210,572 219,814 158,519 117,090 150,035 80,665 19.54%
PBT 120,588 49,213 64,944 34,644 20,806 36,697 19,581 35.34%
Tax -26,342 -12,423 -15,935 -9,020 -5,439 -9,491 -5,725 28.93%
NP 94,246 36,790 49,009 25,624 15,367 27,206 13,856 37.60%
-
NP to SH 91,237 31,713 46,809 22,384 14,351 24,793 13,104 38.14%
-
Tax Rate 21.84% 25.24% 24.54% 26.04% 26.14% 25.86% 29.24% -
Total Cost 141,466 173,782 170,805 132,895 101,723 122,829 66,809 13.30%
-
Net Worth 623,666 559,977 525,123 470,017 399,667 369,421 328,720 11.25%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 14,455 7,618 13,910 9,307 4,629 4,637 4,482 21.52%
Div Payout % 15.84% 24.02% 29.72% 41.58% 32.26% 18.70% 34.21% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 623,666 559,977 525,123 470,017 399,667 369,421 328,720 11.25%
NOSH 206,511 190,468 173,881 155,121 154,311 154,569 149,418 5.53%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 39.98% 17.47% 22.30% 16.16% 13.12% 18.13% 17.18% -
ROE 14.63% 5.66% 8.91% 4.76% 3.59% 6.71% 3.99% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 114.14 110.55 126.42 102.19 75.88 97.07 53.99 13.27%
EPS 44.18 16.65 26.92 14.43 9.30 16.04 8.77 30.89%
DPS 7.00 4.00 8.00 6.00 3.00 3.00 3.00 15.15%
NAPS 3.02 2.94 3.02 3.03 2.59 2.39 2.20 5.41%
Adjusted Per Share Value based on latest NOSH - 155,064
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 84.04 75.08 78.38 56.52 41.75 53.50 28.76 19.54%
EPS 32.53 11.31 16.69 7.98 5.12 8.84 4.67 38.15%
DPS 5.15 2.72 4.96 3.32 1.65 1.65 1.60 21.48%
NAPS 2.2237 1.9966 1.8724 1.6759 1.425 1.3172 1.1721 11.25%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 3.29 1.80 1.41 1.34 1.09 0.83 1.41 -
P/RPS 2.88 1.63 1.12 1.31 1.44 0.86 2.61 1.65%
P/EPS 7.45 10.81 5.24 9.29 11.72 5.17 16.08 -12.02%
EY 13.43 9.25 19.09 10.77 8.53 19.33 6.22 13.67%
DY 2.13 2.22 5.67 4.48 2.75 3.61 2.13 0.00%
P/NAPS 1.09 0.61 0.47 0.44 0.42 0.35 0.64 9.27%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 -
Price 3.20 1.82 1.47 1.34 1.06 0.77 1.29 -
P/RPS 2.80 1.65 1.16 1.31 1.40 0.79 2.39 2.67%
P/EPS 7.24 10.93 5.46 9.29 11.40 4.80 14.71 -11.13%
EY 13.81 9.15 18.31 10.77 8.77 20.83 6.80 12.52%
DY 2.19 2.20 5.44 4.48 2.83 3.90 2.33 -1.02%
P/NAPS 1.06 0.62 0.49 0.44 0.41 0.32 0.59 10.24%

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