[CRESNDO] YoY TTM Result on 30-Apr-2010 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 1.55%
YoY- -35.82%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 267,877 324,088 222,617 168,645 193,652 148,115 80,021 22.28%
PBT 86,810 92,068 57,420 26,915 39,999 36,978 26,451 21.88%
Tax -22,080 -23,446 -12,350 -6,963 -9,045 -9,324 -6,664 22.07%
NP 64,730 68,622 45,070 19,952 30,954 27,654 19,787 21.81%
-
NP to SH 60,089 65,308 42,028 18,325 28,552 26,129 19,801 20.30%
-
Tax Rate 25.43% 25.47% 21.51% 25.87% 22.61% 25.21% 25.19% -
Total Cost 203,147 255,466 177,547 148,693 162,698 120,461 60,234 22.43%
-
Net Worth 617,720 550,689 505,019 454,980 394,710 357,927 318,552 11.65%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 23,197 26,298 17,771 10,814 10,818 10,671 9,892 15.24%
Div Payout % 38.61% 40.27% 42.29% 59.01% 37.89% 40.84% 49.96% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 617,720 550,689 505,019 454,980 394,710 357,927 318,552 11.65%
NOSH 194,864 185,417 172,951 154,230 154,183 154,946 141,578 5.46%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 24.16% 21.17% 20.25% 11.83% 15.98% 18.67% 24.73% -
ROE 9.73% 11.86% 8.32% 4.03% 7.23% 7.30% 6.22% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 137.47 174.79 128.72 109.35 125.60 95.59 56.52 15.95%
EPS 30.84 35.22 24.30 11.88 18.52 16.86 13.99 14.06%
DPS 12.00 14.18 10.28 7.00 7.00 6.89 7.00 9.39%
NAPS 3.17 2.97 2.92 2.95 2.56 2.31 2.25 5.87%
Adjusted Per Share Value based on latest NOSH - 154,230
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 31.84 38.52 26.46 20.04 23.02 17.60 9.51 22.28%
EPS 7.14 7.76 5.00 2.18 3.39 3.11 2.35 20.32%
DPS 2.76 3.13 2.11 1.29 1.29 1.27 1.18 15.19%
NAPS 0.7342 0.6545 0.6002 0.5408 0.4691 0.4254 0.3786 11.65%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.35 1.80 1.57 1.17 0.87 1.15 1.65 -
P/RPS 1.71 1.03 1.22 1.07 0.69 1.20 2.92 -8.52%
P/EPS 7.62 5.11 6.46 9.85 4.70 6.82 11.80 -7.02%
EY 13.12 19.57 15.48 10.16 21.29 14.66 8.48 7.53%
DY 5.11 7.88 6.54 5.98 8.05 5.99 4.24 3.15%
P/NAPS 0.74 0.61 0.54 0.40 0.34 0.50 0.73 0.22%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.81 1.83 1.54 1.10 1.00 0.98 1.53 -
P/RPS 2.04 1.05 1.20 1.01 0.80 1.03 2.71 -4.61%
P/EPS 9.11 5.20 6.34 9.26 5.40 5.81 10.94 -3.00%
EY 10.97 19.25 15.78 10.80 18.52 17.21 9.14 3.08%
DY 4.27 7.75 6.67 6.36 7.00 7.03 4.58 -1.16%
P/NAPS 0.89 0.62 0.53 0.37 0.39 0.42 0.68 4.58%

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