[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
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 80,021 83,612 89,830 63,426 56,304 71,276 58,808 5.26%
PBT 26,451 24,800 25,286 18,308 15,333 20,318 14,081 11.07%
Tax -6,664 -6,107 -7,259 -5,253 -3,873 -6,622 -5,112 4.51%
NP 19,787 18,693 18,027 13,055 11,460 13,696 8,969 14.08%
-
NP to SH 19,801 18,159 17,792 13,055 11,460 13,696 8,969 14.10%
-
Tax Rate 25.19% 24.62% 28.71% 28.69% 25.26% 32.59% 36.30% -
Total Cost 60,234 64,919 71,803 50,371 44,844 57,580 49,839 3.20%
-
Net Worth 318,552 307,303 296,573 254,284 234,070 216,937 211,078 7.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 9,892 9,915 9,932 6,979 5,444 5,427 5,428 10.51%
Div Payout % 49.96% 54.60% 55.83% 53.46% 47.51% 39.63% 60.52% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 318,552 307,303 296,573 254,284 234,070 216,937 211,078 7.09%
NOSH 141,578 141,614 141,901 133,133 111,461 108,468 108,245 4.57%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 24.73% 22.36% 20.07% 20.58% 20.35% 19.22% 15.25% -
ROE 6.22% 5.91% 6.00% 5.13% 4.90% 6.31% 4.25% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 56.52 59.04 63.30 47.64 50.51 65.71 54.33 0.66%
EPS 13.99 12.82 12.54 9.81 10.28 12.63 8.29 9.10%
DPS 7.00 7.00 7.00 5.24 4.88 5.00 5.00 5.76%
NAPS 2.25 2.17 2.09 1.91 2.10 2.00 1.95 2.41%
Adjusted Per Share Value based on latest NOSH - 133,133
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 28.53 29.81 32.03 22.61 20.08 25.41 20.97 5.26%
EPS 7.06 6.47 6.34 4.65 4.09 4.88 3.20 14.09%
DPS 3.53 3.54 3.54 2.49 1.94 1.94 1.94 10.48%
NAPS 1.1358 1.0957 1.0574 0.9067 0.8346 0.7735 0.7526 7.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
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%
P/EPS 11.80 7.88 8.45 12.24 7.78 11.72 12.07 -0.37%
EY 8.48 12.70 11.83 8.17 12.85 8.53 8.29 0.37%
DY 4.24 6.93 6.60 4.37 6.11 3.38 5.00 -2.70%
P/NAPS 0.73 0.47 0.51 0.63 0.38 0.74 0.51 6.15%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
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%
P/EPS 10.94 7.80 8.29 11.73 8.85 9.82 11.71 -1.12%
EY 9.14 12.82 12.06 8.53 11.30 10.18 8.54 1.13%
DY 4.58 7.00 6.73 4.56 5.37 4.03 5.15 -1.93%
P/NAPS 0.68 0.46 0.50 0.60 0.43 0.62 0.50 5.25%

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