[CRESNDO] YoY Quarter Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 40.33%
YoY- 60.45%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 69,536 86,657 71,928 74,656 54,715 42,777 46,817 6.81%
PBT 71,681 36,162 15,424 20,505 13,871 8,211 11,280 36.07%
Tax -9,392 -9,049 -3,855 -5,018 -3,714 -2,074 -2,780 22.48%
NP 62,289 27,113 11,569 15,487 10,157 6,137 8,500 39.34%
-
NP to SH 61,679 25,892 9,403 14,635 9,121 5,731 7,295 42.70%
-
Tax Rate 13.10% 25.02% 24.99% 24.47% 26.78% 25.26% 24.65% -
Total Cost 7,247 59,544 60,359 59,169 44,558 36,640 38,317 -24.22%
-
Net Worth 765,010 613,766 559,200 513,967 458,364 395,454 359,329 13.41%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 15,937 14,226 7,660 8,711 6,173 4,634 4,646 22.79%
Div Payout % 25.84% 54.95% 81.47% 59.52% 67.68% 80.86% 63.69% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 765,010 613,766 559,200 513,967 458,364 395,454 359,329 13.41%
NOSH 227,681 203,233 191,507 174,226 154,331 154,474 154,883 6.62%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 89.58% 31.29% 16.08% 20.74% 18.56% 14.35% 18.16% -
ROE 8.06% 4.22% 1.68% 2.85% 1.99% 1.45% 2.03% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 30.54 42.64 37.56 42.85 35.45 27.69 30.23 0.17%
EPS 27.09 12.74 4.91 8.40 5.91 3.71 4.71 33.83%
DPS 7.00 7.00 4.00 5.00 4.00 3.00 3.00 15.15%
NAPS 3.36 3.02 2.92 2.95 2.97 2.56 2.32 6.36%
Adjusted Per Share Value based on latest NOSH - 174,226
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 24.79 30.90 25.65 26.62 19.51 15.25 16.69 6.81%
EPS 21.99 9.23 3.35 5.22 3.25 2.04 2.60 42.71%
DPS 5.68 5.07 2.73 3.11 2.20 1.65 1.66 22.74%
NAPS 2.7277 2.1884 1.9939 1.8326 1.6343 1.41 1.2812 13.41%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.96 3.10 2.03 1.69 1.14 0.99 0.98 -
P/RPS 9.69 7.27 5.40 3.94 3.22 3.58 3.24 20.02%
P/EPS 10.93 24.33 41.34 20.12 19.29 26.68 20.81 -10.17%
EY 9.15 4.11 2.42 4.97 5.18 3.75 4.81 11.30%
DY 2.36 2.26 1.97 2.96 3.51 3.03 3.06 -4.23%
P/NAPS 0.88 1.03 0.70 0.57 0.38 0.39 0.42 13.11%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 -
Price 2.83 3.24 1.86 1.34 1.19 1.06 0.97 -
P/RPS 9.27 7.60 4.95 3.13 3.36 3.83 3.21 19.32%
P/EPS 10.45 25.43 37.88 15.95 20.14 28.57 20.59 -10.68%
EY 9.57 3.93 2.64 6.27 4.97 3.50 4.86 11.94%
DY 2.47 2.16 2.15 3.73 3.36 2.83 3.09 -3.66%
P/NAPS 0.84 1.07 0.64 0.45 0.40 0.41 0.42 12.24%

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