[CRESNDO] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -23.16%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 75,605 74,643 72,006 70,610 56,706 43,231 52,985 6.10%
PBT 47,231 38,186 30,769 22,865 16,122 5,353 7,333 36.38%
Tax -12,304 -6,019 -7,948 -5,818 -2,311 -1,327 -554 67.61%
NP 34,927 32,167 22,821 17,047 13,811 4,026 6,779 31.40%
-
NP to SH 34,403 29,577 22,609 16,709 14,027 3,695 6,524 31.91%
-
Tax Rate 26.05% 15.76% 25.83% 25.45% 14.33% 24.79% 7.55% -
Total Cost 40,678 42,476 49,185 53,563 42,895 39,205 46,206 -2.10%
-
Net Worth 843,854 721,411 596,235 527,952 487,729 309,009 308,623 18.24%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 11,372 20,481 15,537 12,360 8,497 6,180 6,172 10.71%
Div Payout % 33.06% 69.25% 68.72% 73.97% 60.58% 167.26% 94.61% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 843,854 721,411 596,235 527,952 487,729 309,009 308,623 18.24%
NOSH 227,453 227,574 194,213 176,572 169,940 154,504 154,311 6.67%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 46.20% 43.09% 31.69% 24.14% 24.36% 9.31% 12.79% -
ROE 4.08% 4.10% 3.79% 3.16% 2.88% 1.20% 2.11% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 33.24 32.80 37.08 39.99 33.37 27.98 34.34 -0.54%
EPS 15.12 12.99 11.64 9.47 8.25 2.40 4.22 23.68%
DPS 5.00 9.00 8.00 7.00 5.00 4.00 4.00 3.78%
NAPS 3.71 3.17 3.07 2.99 2.87 2.00 2.00 10.84%
Adjusted Per Share Value based on latest NOSH - 176,572
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 26.96 26.61 25.67 25.18 20.22 15.41 18.89 6.10%
EPS 12.27 10.55 8.06 5.96 5.00 1.32 2.33 31.88%
DPS 4.05 7.30 5.54 4.41 3.03 2.20 2.20 10.70%
NAPS 3.0088 2.5722 2.1259 1.8824 1.739 1.1018 1.1004 18.24%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.42 2.82 1.73 1.66 1.45 1.13 0.81 -
P/RPS 7.28 8.60 4.67 4.15 4.35 4.04 2.36 20.64%
P/EPS 16.00 21.70 14.86 17.54 17.57 47.25 19.16 -2.95%
EY 6.25 4.61 6.73 5.70 5.69 2.12 5.22 3.04%
DY 2.07 3.19 4.62 4.22 3.45 3.54 4.94 -13.48%
P/NAPS 0.65 0.89 0.56 0.56 0.51 0.57 0.41 7.97%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/15 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 -
Price 2.49 2.98 2.14 1.92 1.41 1.18 0.79 -
P/RPS 7.49 9.09 5.77 4.80 4.23 4.22 2.30 21.73%
P/EPS 16.46 22.93 18.38 20.29 17.08 49.34 18.69 -2.09%
EY 6.07 4.36 5.44 4.93 5.85 2.03 5.35 2.12%
DY 2.01 3.02 3.74 3.65 3.55 3.39 5.06 -14.25%
P/NAPS 0.67 0.94 0.70 0.64 0.49 0.59 0.40 8.97%

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