[CRESNDO] YoY Quarter Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -9.59%
YoY- -43.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 72,006 70,610 56,706 43,231 52,985 44,042 17,600 26.43%
PBT 30,769 22,865 16,122 5,353 7,333 12,652 4,757 36.46%
Tax -7,948 -5,818 -2,311 -1,327 -554 -2,703 -624 52.76%
NP 22,821 17,047 13,811 4,026 6,779 9,949 4,133 32.91%
-
NP to SH 22,609 16,709 14,027 3,695 6,524 9,762 4,415 31.25%
-
Tax Rate 25.83% 25.45% 14.33% 24.79% 7.55% 21.36% 13.12% -
Total Cost 49,185 53,563 42,895 39,205 46,206 34,093 13,467 24.07%
-
Net Worth 596,235 527,952 487,729 309,009 308,623 309,950 282,564 13.24%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 15,537 12,360 8,497 6,180 6,172 6,199 5,651 18.34%
Div Payout % 68.72% 73.97% 60.58% 167.26% 94.61% 63.50% 128.00% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 596,235 527,952 487,729 309,009 308,623 309,950 282,564 13.24%
NOSH 194,213 176,572 169,940 154,504 154,311 154,975 141,282 5.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 31.69% 24.14% 24.36% 9.31% 12.79% 22.59% 23.48% -
ROE 3.79% 3.16% 2.88% 1.20% 2.11% 3.15% 1.56% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 37.08 39.99 33.37 27.98 34.34 28.42 12.46 19.91%
EPS 11.64 9.47 8.25 2.40 4.22 6.30 3.12 24.51%
DPS 8.00 7.00 5.00 4.00 4.00 4.00 4.00 12.23%
NAPS 3.07 2.99 2.87 2.00 2.00 2.00 2.00 7.39%
Adjusted Per Share Value based on latest NOSH - 154,504
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 8.56 8.39 6.74 5.14 6.30 5.23 2.09 26.46%
EPS 2.69 1.99 1.67 0.44 0.78 1.16 0.52 31.47%
DPS 1.85 1.47 1.01 0.73 0.73 0.74 0.67 18.42%
NAPS 0.7086 0.6275 0.5797 0.3673 0.3668 0.3684 0.3358 13.24%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.73 1.66 1.45 1.13 0.81 1.22 1.00 -
P/RPS 4.67 4.15 4.35 4.04 2.36 4.29 8.03 -8.63%
P/EPS 14.86 17.54 17.57 47.25 19.16 19.37 32.00 -11.99%
EY 6.73 5.70 5.69 2.12 5.22 5.16 3.12 13.65%
DY 4.62 4.22 3.45 3.54 4.94 3.28 4.00 2.42%
P/NAPS 0.56 0.56 0.51 0.57 0.41 0.61 0.50 1.90%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 29/03/07 -
Price 2.14 1.92 1.41 1.18 0.79 1.09 1.47 -
P/RPS 5.77 4.80 4.23 4.22 2.30 3.84 11.80 -11.23%
P/EPS 18.38 20.29 17.08 49.34 18.69 17.30 47.04 -14.48%
EY 5.44 4.93 5.85 2.03 5.35 5.78 2.13 16.89%
DY 3.74 3.65 3.55 3.39 5.06 3.67 2.72 5.44%
P/NAPS 0.70 0.64 0.49 0.59 0.40 0.55 0.74 -0.92%

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