[CRESNDO] YoY TTM Result on 30-Apr-2004 [#1]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

29-Jun-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

30-Apr-2004 [#1]

Profit Trend

QoQ- 0.7%

YoY- 13.92%

Quarter Report

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
TTM Result
Revenue	80,021	83,612	89,830	63,426	56,304	71,276	58,808	5.26%
YoY %	-4.29%	-6.92%	41.63%	12.65%	-21.01%	21.20%	-	-
Horiz. %	136.07%	142.18%	152.75%	107.85%	95.74%	121.20%	100.00%	-
PBT	26,451	24,800	25,286	18,308	15,333	20,318	14,081	11.07%
YoY %	6.66%	-1.92%	38.11%	19.40%	-24.53%	44.29%	-	-
Horiz. %	187.85%	176.12%	179.58%	130.02%	108.89%	144.29%	100.00%	-
Tax	-6,664	-6,107	-7,259	-5,253	-3,873	-6,622	-5,112	4.51%
YoY %	-9.12%	15.87%	-38.19%	-35.63%	41.51%	-29.54%	-	-
Horiz. %	130.36%	119.46%	142.00%	102.76%	75.76%	129.54%	100.00%	-
NP	19,787	18,693	18,027	13,055	11,460	13,696	8,969	14.08%
YoY %	5.85%	3.69%	38.09%	13.92%	-16.33%	52.70%	-	-
Horiz. %	220.62%	208.42%	200.99%	145.56%	127.77%	152.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,801	18,159	17,792	13,055	11,460	13,696	8,969	14.10%
YoY %	9.04%	2.06%	36.28%	13.92%	-16.33%	52.70%	-	-
Horiz. %	220.77%	202.46%	198.37%	145.56%	127.77%	152.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.19%	24.62%	28.71%	28.69%	25.26%	32.59%	36.30%	-
YoY %	2.32%	-14.25%	0.07%	13.58%	-22.49%	-10.22%	-	-
Horiz. %	69.39%	67.82%	79.09%	79.04%	69.59%	89.78%	100.00%	-
Total Cost	60,234	64,919	71,803	50,371	44,844	57,580	49,839	3.20%
YoY %	-7.22%	-9.59%	42.55%	12.32%	-22.12%	15.53%	-	-
Horiz. %	120.86%	130.26%	144.07%	101.07%	89.98%	115.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,552	307,303	296,573	254,284	234,070	216,937	211,078	7.09%
YoY %	3.66%	3.62%	16.63%	8.64%	7.90%	2.78%	-	-
Horiz. %	150.92%	145.59%	140.50%	120.47%	110.89%	102.78%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Dividend
Div	9,892	9,915	9,932	6,979	5,444	5,427	5,428	10.51%
YoY %	-0.23%	-0.17%	42.31%	28.20%	0.31%	-0.02%	-	-
Horiz. %	182.24%	182.66%	182.98%	128.57%	100.29%	99.98%	100.00%	-
Div Payout %	49.96%	54.60%	55.83%	53.46%	47.51%	39.63%	60.52%	-
YoY %	-8.50%	-2.20%	4.43%	12.52%	19.88%	-34.52%	-	-
Horiz. %	82.55%	90.22%	92.25%	88.33%	78.50%	65.48%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Equity
Net Worth	318,552	307,303	296,573	254,284	234,070	216,937	211,078	7.09%
YoY %	3.66%	3.62%	16.63%	8.64%	7.90%	2.78%	-	-
Horiz. %	150.92%	145.59%	140.50%	120.47%	110.89%	102.78%	100.00%	-
NOSH	141,578	141,614	141,901	133,133	111,461	108,468	108,245	4.57%
YoY %	-0.03%	-0.20%	6.59%	19.44%	2.76%	0.21%	-	-
Horiz. %	130.79%	130.83%	131.09%	122.99%	102.97%	100.21%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Ratio Analysis
NP Margin	24.73%	22.36%	20.07%	20.58%	20.35%	19.22%	15.25%	-
YoY %	10.60%	11.41%	-2.48%	1.13%	5.88%	26.03%	-	-
Horiz. %	162.16%	146.62%	131.61%	134.95%	133.44%	126.03%	100.00%	-
ROE	6.22%	5.91%	6.00%	5.13%	4.90%	6.31%	4.25%	-
YoY %	5.25%	-1.50%	16.96%	4.69%	-22.35%	48.47%	-	-
Horiz. %	146.35%	139.06%	141.18%	120.71%	115.29%	148.47%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Per Share
RPS	56.52	59.04	63.30	47.64	50.51	65.71	54.33	0.66%
YoY %	-4.27%	-6.73%	32.87%	-5.68%	-23.13%	20.95%	-	-
Horiz. %	104.03%	108.67%	116.51%	87.69%	92.97%	120.95%	100.00%	-
EPS	13.99	12.82	12.54	9.81	10.28	12.63	8.29	9.10%
YoY %	9.13%	2.23%	27.83%	-4.57%	-18.61%	52.35%	-	-
Horiz. %	168.76%	154.64%	151.27%	118.34%	124.00%	152.35%	100.00%	-
DPS	7.00	7.00	7.00	5.24	4.88	5.00	5.00	5.76%
YoY %	0.00%	0.00%	33.59%	7.38%	-2.40%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	104.80%	97.60%	100.00%	100.00%	-
NAPS	2.25	2.17	2.09	1.91	2.10	2.00	1.95	2.41%
YoY %	3.69%	3.83%	9.42%	-9.05%	5.00%	2.56%	-	-
Horiz. %	115.38%	111.28%	107.18%	97.95%	107.69%	102.56%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 133,133
RPS	9.51	9.94	10.68	7.54	6.69	8.47	6.99	5.26%
YoY %	-4.33%	-6.93%	41.64%	12.71%	-21.02%	21.17%	-	-
Horiz. %	136.05%	142.20%	152.79%	107.87%	95.71%	121.17%	100.00%	-
EPS	2.35	2.16	2.11	1.55	1.36	1.63	1.07	14.00%
YoY %	8.80%	2.37%	36.13%	13.97%	-16.56%	52.34%	-	-
Horiz. %	219.63%	201.87%	197.20%	144.86%	127.10%	152.34%	100.00%	-
DPS	1.18	1.18	1.18	0.83	0.65	0.65	0.65	10.44%
YoY %	0.00%	0.00%	42.17%	27.69%	0.00%	0.00%	-	-
Horiz. %	181.54%	181.54%	181.54%	127.69%	100.00%	100.00%	100.00%	-
NAPS	0.3786	0.3652	0.3525	0.3022	0.2782	0.2578	0.2509	7.09%
YoY %	3.67%	3.60%	16.64%	8.63%	7.91%	2.75%	-	-
Horiz. %	150.90%	145.56%	140.49%	120.45%	110.88%	102.75%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	30/04/01	-
Price	1.65	1.01	1.06	1.20	0.80	1.48	1.00	-
P/RPS	2.92	1.71	1.67	2.52	1.58	2.25	1.84	7.99%
YoY %	70.76%	2.40%	-33.73%	59.49%	-29.78%	22.28%	-	-
Horiz. %	158.70%	92.93%	90.76%	136.96%	85.87%	122.28%	100.00%	-
P/EPS	11.80	7.88	8.45	12.24	7.78	11.72	12.07	-0.37%
YoY %	49.75%	-6.75%	-30.96%	57.33%	-33.62%	-2.90%	-	-
Horiz. %	97.76%	65.29%	70.01%	101.41%	64.46%	97.10%	100.00%	-
EY	8.48	12.70	11.83	8.17	12.85	8.53	8.29	0.37%
YoY %	-33.23%	7.35%	44.80%	-36.42%	50.64%	2.90%	-	-
Horiz. %	102.29%	153.20%	142.70%	98.55%	155.01%	102.90%	100.00%	-
DY	4.24	6.93	6.60	4.37	6.11	3.38	5.00	-2.70%
YoY %	-38.82%	5.00%	51.03%	-28.48%	80.77%	-32.40%	-	-
Horiz. %	84.80%	138.60%	132.00%	87.40%	122.20%	67.60%	100.00%	-
P/NAPS	0.73	0.47	0.51	0.63	0.38	0.74	0.51	6.15%
YoY %	55.32%	-7.84%	-19.05%	65.79%	-48.65%	45.10%	-	-
Horiz. %	143.14%	92.16%	100.00%	123.53%	74.51%	145.10%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	29/06/07	29/06/06	29/06/05	29/06/04	30/06/03	28/06/02	28/06/01	-
Price	1.53	1.00	1.04	1.15	0.91	1.24	0.97	-
P/RPS	2.71	1.69	1.64	2.41	1.80	1.89	1.79	7.15%
YoY %	60.36%	3.05%	-31.95%	33.89%	-4.76%	5.59%	-	-
Horiz. %	151.40%	94.41%	91.62%	134.64%	100.56%	105.59%	100.00%	-
P/EPS	10.94	7.80	8.29	11.73	8.85	9.82	11.71	-1.12%
YoY %	40.26%	-5.91%	-29.33%	32.54%	-9.88%	-16.14%	-	-
Horiz. %	93.42%	66.61%	70.79%	100.17%	75.58%	83.86%	100.00%	-
EY	9.14	12.82	12.06	8.53	11.30	10.18	8.54	1.13%
YoY %	-28.71%	6.30%	41.38%	-24.51%	11.00%	19.20%	-	-
Horiz. %	107.03%	150.12%	141.22%	99.88%	132.32%	119.20%	100.00%	-
DY	4.58	7.00	6.73	4.56	5.37	4.03	5.15	-1.93%
YoY %	-34.57%	4.01%	47.59%	-15.08%	33.25%	-21.75%	-	-
Horiz. %	88.93%	135.92%	130.68%	88.54%	104.27%	78.25%	100.00%	-
P/NAPS	0.68	0.46	0.50	0.60	0.43	0.62	0.50	5.25%
YoY %	47.83%	-8.00%	-16.67%	39.53%	-30.65%	24.00%	-	-
Horiz. %	136.00%	92.00%	100.00%	120.00%	86.00%	124.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos