[CRESNDO] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -3.06%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 193,652 148,115 80,021 83,612 89,830 63,426 56,304 22.83%
PBT 39,999 36,978 26,451 24,800 25,286 18,308 15,333 17.31%
Tax -9,045 -9,324 -6,664 -6,107 -7,259 -5,253 -3,873 15.16%
NP 30,954 27,654 19,787 18,693 18,027 13,055 11,460 17.99%
-
NP to SH 28,552 26,129 19,801 18,159 17,792 13,055 11,460 16.41%
-
Tax Rate 22.61% 25.21% 25.19% 24.62% 28.71% 28.69% 25.26% -
Total Cost 162,698 120,461 60,234 64,919 71,803 50,371 44,844 23.93%
-
Net Worth 394,710 357,927 318,552 307,303 296,573 254,284 234,070 9.09%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 10,818 10,671 9,892 9,915 9,932 6,979 5,444 12.11%
Div Payout % 37.89% 40.84% 49.96% 54.60% 55.83% 53.46% 47.51% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 394,710 357,927 318,552 307,303 296,573 254,284 234,070 9.09%
NOSH 154,183 154,946 141,578 141,614 141,901 133,133 111,461 5.55%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 15.98% 18.67% 24.73% 22.36% 20.07% 20.58% 20.35% -
ROE 7.23% 7.30% 6.22% 5.91% 6.00% 5.13% 4.90% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 125.60 95.59 56.52 59.04 63.30 47.64 50.51 16.37%
EPS 18.52 16.86 13.99 12.82 12.54 9.81 10.28 10.29%
DPS 7.00 6.89 7.00 7.00 7.00 5.24 4.88 6.19%
NAPS 2.56 2.31 2.25 2.17 2.09 1.91 2.10 3.35%
Adjusted Per Share Value based on latest NOSH - 141,614
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 69.05 52.81 28.53 29.81 32.03 22.61 20.08 22.83%
EPS 10.18 9.32 7.06 6.47 6.34 4.65 4.09 16.39%
DPS 3.86 3.81 3.53 3.54 3.54 2.49 1.94 12.13%
NAPS 1.4074 1.2762 1.1358 1.0957 1.0574 0.9067 0.8346 9.09%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.87 1.15 1.65 1.01 1.06 1.20 0.80 -
P/RPS 0.69 1.20 2.92 1.71 1.67 2.52 1.58 -12.88%
P/EPS 4.70 6.82 11.80 7.88 8.45 12.24 7.78 -8.04%
EY 21.29 14.66 8.48 12.70 11.83 8.17 12.85 8.77%
DY 8.05 5.99 4.24 6.93 6.60 4.37 6.11 4.69%
P/NAPS 0.34 0.50 0.73 0.47 0.51 0.63 0.38 -1.83%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 -
Price 1.00 0.98 1.53 1.00 1.04 1.15 0.91 -
P/RPS 0.80 1.03 2.71 1.69 1.64 2.41 1.80 -12.63%
P/EPS 5.40 5.81 10.94 7.80 8.29 11.73 8.85 -7.89%
EY 18.52 17.21 9.14 12.82 12.06 8.53 11.30 8.57%
DY 7.00 7.03 4.58 7.00 6.73 4.56 5.37 4.51%
P/NAPS 0.39 0.42 0.68 0.46 0.50 0.60 0.43 -1.61%

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