[CRESNDO] YoY Quarter Result on 31-Jul-2009 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 26.43%
YoY- -21.44%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 71,928 74,656 54,715 42,777 46,817 31,660 18,063 25.87%
PBT 15,424 20,505 13,871 8,211 11,280 8,584 5,080 20.31%
Tax -3,855 -5,018 -3,714 -2,074 -2,780 -2,385 -1,417 18.13%
NP 11,569 15,487 10,157 6,137 8,500 6,199 3,663 21.10%
-
NP to SH 9,403 14,635 9,121 5,731 7,295 5,874 3,464 18.09%
-
Tax Rate 24.99% 24.47% 26.78% 25.26% 24.65% 27.78% 27.89% -
Total Cost 60,359 59,169 44,558 36,640 38,317 25,461 14,400 26.95%
-
Net Worth 559,200 513,967 458,364 395,454 359,329 329,480 305,397 10.59%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 7,660 8,711 6,173 4,634 4,646 4,472 4,241 10.34%
Div Payout % 81.47% 59.52% 67.68% 80.86% 63.69% 76.14% 122.45% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 559,200 513,967 458,364 395,454 359,329 329,480 305,397 10.59%
NOSH 191,507 174,226 154,331 154,474 154,883 149,086 141,387 5.18%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 16.08% 20.74% 18.56% 14.35% 18.16% 19.58% 20.28% -
ROE 1.68% 2.85% 1.99% 1.45% 2.03% 1.78% 1.13% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 37.56 42.85 35.45 27.69 30.23 21.24 12.78 19.66%
EPS 4.91 8.40 5.91 3.71 4.71 3.94 2.45 12.27%
DPS 4.00 5.00 4.00 3.00 3.00 3.00 3.00 4.90%
NAPS 2.92 2.95 2.97 2.56 2.32 2.21 2.16 5.14%
Adjusted Per Share Value based on latest NOSH - 154,474
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 8.55 8.87 6.50 5.08 5.56 3.76 2.15 25.84%
EPS 1.12 1.74 1.08 0.68 0.87 0.70 0.41 18.21%
DPS 0.91 1.04 0.73 0.55 0.55 0.53 0.50 10.48%
NAPS 0.6646 0.6109 0.5448 0.47 0.4271 0.3916 0.363 10.59%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.03 1.69 1.14 0.99 0.98 1.69 0.99 -
P/RPS 5.40 3.94 3.22 3.58 3.24 7.96 7.75 -5.83%
P/EPS 41.34 20.12 19.29 26.68 20.81 42.89 40.41 0.37%
EY 2.42 4.97 5.18 3.75 4.81 2.33 2.47 -0.33%
DY 1.97 2.96 3.51 3.03 3.06 1.78 3.03 -6.91%
P/NAPS 0.70 0.57 0.38 0.39 0.42 0.76 0.46 7.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 -
Price 1.86 1.34 1.19 1.06 0.97 1.56 1.01 -
P/RPS 4.95 3.13 3.36 3.83 3.21 7.35 7.91 -7.50%
P/EPS 37.88 15.95 20.14 28.57 20.59 39.59 41.22 -1.39%
EY 2.64 6.27 4.97 3.50 4.86 2.53 2.43 1.38%
DY 2.15 3.73 3.36 2.83 3.09 1.92 2.97 -5.23%
P/NAPS 0.64 0.45 0.40 0.41 0.42 0.71 0.47 5.27%

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