[CRESNDO] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 14.59%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 84,463 83,904 62,433 62,525 62,109 59,863 58,088 6.43%
PBT 25,534 23,083 17,642 17,286 17,747 14,692 20,391 3.81%
Tax -6,267 -7,026 -4,678 -4,562 -5,987 -5,195 -4,765 4.66%
NP 19,267 16,057 12,964 12,724 11,760 9,497 15,626 3.54%
-
NP to SH 18,733 16,057 12,964 12,724 11,760 9,497 15,626 3.06%
-
Tax Rate 24.54% 30.44% 26.52% 26.39% 33.74% 35.36% 23.37% -
Total Cost 65,196 67,847 49,469 49,801 50,349 50,366 42,462 7.40%
-
Net Worth 283,028 283,979 234,372 218,397 217,108 210,296 205,105 5.50%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 9,915 9,932 6,979 5,444 5,427 5,428 3,255 20.37%
Div Payout % 52.93% 61.86% 53.84% 42.79% 46.16% 57.16% 20.83% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 283,028 283,979 234,372 218,397 217,108 210,296 205,105 5.50%
NOSH 141,514 141,989 117,186 109,198 108,554 108,399 108,521 4.51%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 22.81% 19.14% 20.76% 20.35% 18.93% 15.86% 26.90% -
ROE 6.62% 5.65% 5.53% 5.83% 5.42% 4.52% 7.62% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 59.69 59.09 53.28 57.26 57.21 55.22 53.53 1.83%
EPS 13.24 11.31 11.06 11.65 10.83 8.76 14.40 -1.38%
DPS 7.00 7.00 5.96 5.00 5.00 5.00 3.00 15.15%
NAPS 2.00 2.00 2.00 2.00 2.00 1.94 1.89 0.94%
Adjusted Per Share Value based on latest NOSH - 109,198
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 10.04 9.97 7.42 7.43 7.38 7.11 6.90 6.44%
EPS 2.23 1.91 1.54 1.51 1.40 1.13 1.86 3.06%
DPS 1.18 1.18 0.83 0.65 0.65 0.65 0.39 20.24%
NAPS 0.3364 0.3375 0.2786 0.2596 0.258 0.2499 0.2438 5.50%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.84 1.12 1.15 0.86 1.12 1.36 2.00 -
P/RPS 1.41 1.90 2.16 1.50 1.96 2.46 3.74 -14.99%
P/EPS 6.35 9.90 10.40 7.38 10.34 15.52 13.89 -12.21%
EY 15.76 10.10 9.62 13.55 9.67 6.44 7.20 13.93%
DY 8.33 6.25 5.18 5.81 4.46 3.68 1.50 33.03%
P/NAPS 0.42 0.56 0.58 0.43 0.56 0.70 1.06 -14.28%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 28/03/05 29/03/04 31/03/03 28/03/02 29/03/01 - -
Price 0.90 1.05 1.31 0.84 1.26 1.10 0.00 -
P/RPS 1.51 1.78 2.46 1.47 2.20 1.99 0.00 -
P/EPS 6.80 9.29 11.84 7.21 11.63 12.56 0.00 -
EY 14.71 10.77 8.44 13.87 8.60 7.96 0.00 -
DY 7.78 6.66 4.55 5.95 3.97 4.55 0.00 -
P/NAPS 0.45 0.53 0.66 0.42 0.63 0.57 0.00 -

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