[CRESNDO] YoY TTM Result on 30-Apr-2012 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 2.82%
YoY- 55.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 273,478 290,469 267,877 324,088 222,617 168,645 193,652 5.91%
PBT 161,686 143,665 86,810 92,068 57,420 26,915 39,999 26.19%
Tax -32,916 -28,665 -22,080 -23,446 -12,350 -6,963 -9,045 24.01%
NP 128,770 115,000 64,730 68,622 45,070 19,952 30,954 26.80%
-
NP to SH 123,962 108,371 60,089 65,308 42,028 18,325 28,552 27.71%
-
Tax Rate 20.36% 19.95% 25.43% 25.47% 21.51% 25.87% 22.61% -
Total Cost 144,708 175,469 203,147 255,466 177,547 148,693 162,698 -1.93%
-
Net Worth 851,175 727,661 617,720 550,689 505,019 454,980 394,710 13.65%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 27,310 34,708 23,197 26,298 17,771 10,814 10,818 16.68%
Div Payout % 22.03% 32.03% 38.61% 40.27% 42.29% 59.01% 37.89% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 851,175 727,661 617,720 550,689 505,019 454,980 394,710 13.65%
NOSH 227,587 228,106 194,864 185,417 172,951 154,230 154,183 6.70%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 47.09% 39.59% 24.16% 21.17% 20.25% 11.83% 15.98% -
ROE 14.56% 14.89% 9.73% 11.86% 8.32% 4.03% 7.23% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 120.16 127.34 137.47 174.79 128.72 109.35 125.60 -0.73%
EPS 54.47 47.51 30.84 35.22 24.30 11.88 18.52 19.68%
DPS 12.00 15.22 12.00 14.18 10.28 7.00 7.00 9.39%
NAPS 3.74 3.19 3.17 2.97 2.92 2.95 2.56 6.51%
Adjusted Per Share Value based on latest NOSH - 185,417
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 32.50 34.52 31.84 38.52 26.46 20.04 23.02 5.91%
EPS 14.73 12.88 7.14 7.76 5.00 2.18 3.39 27.72%
DPS 3.25 4.13 2.76 3.13 2.11 1.29 1.29 16.64%
NAPS 1.0116 0.8648 0.7342 0.6545 0.6002 0.5408 0.4691 13.65%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.43 2.98 2.35 1.80 1.57 1.17 0.87 -
P/RPS 2.02 2.34 1.71 1.03 1.22 1.07 0.69 19.59%
P/EPS 4.46 6.27 7.62 5.11 6.46 9.85 4.70 -0.86%
EY 22.41 15.94 13.12 19.57 15.48 10.16 21.29 0.85%
DY 4.94 5.11 5.11 7.88 6.54 5.98 8.05 -7.81%
P/NAPS 0.65 0.93 0.74 0.61 0.54 0.40 0.34 11.39%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 -
Price 2.33 2.84 2.81 1.83 1.54 1.10 1.00 -
P/RPS 1.94 2.23 2.04 1.05 1.20 1.01 0.80 15.90%
P/EPS 4.28 5.98 9.11 5.20 6.34 9.26 5.40 -3.79%
EY 23.38 16.73 10.97 19.25 15.78 10.80 18.52 3.95%
DY 5.15 5.36 4.27 7.75 6.67 6.36 7.00 -4.98%
P/NAPS 0.62 0.89 0.89 0.62 0.53 0.37 0.39 8.02%

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