[CRESNDO] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -8.83%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 324,088 222,617 168,645 193,652 148,115 80,021 83,612 25.30%
PBT 92,068 57,420 26,915 39,999 36,978 26,451 24,800 24.41%
Tax -23,446 -12,350 -6,963 -9,045 -9,324 -6,664 -6,107 25.10%
NP 68,622 45,070 19,952 30,954 27,654 19,787 18,693 24.17%
-
NP to SH 65,308 42,028 18,325 28,552 26,129 19,801 18,159 23.75%
-
Tax Rate 25.47% 21.51% 25.87% 22.61% 25.21% 25.19% 24.62% -
Total Cost 255,466 177,547 148,693 162,698 120,461 60,234 64,919 25.62%
-
Net Worth 550,689 505,019 454,980 394,710 357,927 318,552 307,303 10.20%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 26,298 17,771 10,814 10,818 10,671 9,892 9,915 17.63%
Div Payout % 40.27% 42.29% 59.01% 37.89% 40.84% 49.96% 54.60% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 550,689 505,019 454,980 394,710 357,927 318,552 307,303 10.20%
NOSH 185,417 172,951 154,230 154,183 154,946 141,578 141,614 4.58%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 21.17% 20.25% 11.83% 15.98% 18.67% 24.73% 22.36% -
ROE 11.86% 8.32% 4.03% 7.23% 7.30% 6.22% 5.91% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 174.79 128.72 109.35 125.60 95.59 56.52 59.04 19.80%
EPS 35.22 24.30 11.88 18.52 16.86 13.99 12.82 18.32%
DPS 14.18 10.28 7.00 7.00 6.89 7.00 7.00 12.47%
NAPS 2.97 2.92 2.95 2.56 2.31 2.25 2.17 5.36%
Adjusted Per Share Value based on latest NOSH - 154,183
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 38.52 26.46 20.04 23.02 17.60 9.51 9.94 25.30%
EPS 7.76 5.00 2.18 3.39 3.11 2.35 2.16 23.73%
DPS 3.13 2.11 1.29 1.29 1.27 1.18 1.18 17.63%
NAPS 0.6545 0.6002 0.5408 0.4691 0.4254 0.3786 0.3652 10.20%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.80 1.57 1.17 0.87 1.15 1.65 1.01 -
P/RPS 1.03 1.22 1.07 0.69 1.20 2.92 1.71 -8.09%
P/EPS 5.11 6.46 9.85 4.70 6.82 11.80 7.88 -6.95%
EY 19.57 15.48 10.16 21.29 14.66 8.48 12.70 7.46%
DY 7.88 6.54 5.98 8.05 5.99 4.24 6.93 2.16%
P/NAPS 0.61 0.54 0.40 0.34 0.50 0.73 0.47 4.43%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 1.83 1.54 1.10 1.00 0.98 1.53 1.00 -
P/RPS 1.05 1.20 1.01 0.80 1.03 2.71 1.69 -7.61%
P/EPS 5.20 6.34 9.26 5.40 5.81 10.94 7.80 -6.52%
EY 19.25 15.78 10.80 18.52 17.21 9.14 12.82 7.00%
DY 7.75 6.67 6.36 7.00 7.03 4.58 7.00 1.70%
P/NAPS 0.62 0.53 0.37 0.39 0.42 0.68 0.46 5.09%

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