[CRESNDO] YoY Quarter Result on 31-Jan-2011 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 65.98%
YoY- 279.62%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 74,643 72,006 70,610 56,706 43,231 52,985 44,042 9.18%
PBT 38,186 30,769 22,865 16,122 5,353 7,333 12,652 20.19%
Tax -6,019 -7,948 -5,818 -2,311 -1,327 -554 -2,703 14.25%
NP 32,167 22,821 17,047 13,811 4,026 6,779 9,949 21.57%
-
NP to SH 29,577 22,609 16,709 14,027 3,695 6,524 9,762 20.27%
-
Tax Rate 15.76% 25.83% 25.45% 14.33% 24.79% 7.55% 21.36% -
Total Cost 42,476 49,185 53,563 42,895 39,205 46,206 34,093 3.72%
-
Net Worth 721,411 596,235 527,952 487,729 309,009 308,623 309,950 15.10%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 20,481 15,537 12,360 8,497 6,180 6,172 6,199 22.01%
Div Payout % 69.25% 68.72% 73.97% 60.58% 167.26% 94.61% 63.50% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 721,411 596,235 527,952 487,729 309,009 308,623 309,950 15.10%
NOSH 227,574 194,213 176,572 169,940 154,504 154,311 154,975 6.60%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 43.09% 31.69% 24.14% 24.36% 9.31% 12.79% 22.59% -
ROE 4.10% 3.79% 3.16% 2.88% 1.20% 2.11% 3.15% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 32.80 37.08 39.99 33.37 27.98 34.34 28.42 2.41%
EPS 12.99 11.64 9.47 8.25 2.40 4.22 6.30 12.80%
DPS 9.00 8.00 7.00 5.00 4.00 4.00 4.00 14.45%
NAPS 3.17 3.07 2.99 2.87 2.00 2.00 2.00 7.97%
Adjusted Per Share Value based on latest NOSH - 169,940
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 26.61 25.67 25.18 20.22 15.41 18.89 15.70 9.18%
EPS 10.55 8.06 5.96 5.00 1.32 2.33 3.48 20.28%
DPS 7.30 5.54 4.41 3.03 2.20 2.20 2.21 22.01%
NAPS 2.5722 2.1259 1.8824 1.739 1.1018 1.1004 1.1051 15.10%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.82 1.73 1.66 1.45 1.13 0.81 1.22 -
P/RPS 8.60 4.67 4.15 4.35 4.04 2.36 4.29 12.27%
P/EPS 21.70 14.86 17.54 17.57 47.25 19.16 19.37 1.90%
EY 4.61 6.73 5.70 5.69 2.12 5.22 5.16 -1.85%
DY 3.19 4.62 4.22 3.45 3.54 4.94 3.28 -0.46%
P/NAPS 0.89 0.56 0.56 0.51 0.57 0.41 0.61 6.49%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 -
Price 2.98 2.14 1.92 1.41 1.18 0.79 1.09 -
P/RPS 9.09 5.77 4.80 4.23 4.22 2.30 3.84 15.42%
P/EPS 22.93 18.38 20.29 17.08 49.34 18.69 17.30 4.80%
EY 4.36 5.44 4.93 5.85 2.03 5.35 5.78 -4.58%
DY 3.02 3.74 3.65 3.55 3.39 5.06 3.67 -3.19%
P/NAPS 0.94 0.70 0.64 0.49 0.59 0.40 0.55 9.33%

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