[CRESNDO] YoY TTM Result on 31-Jan-2009 [#4]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

31-Mar-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Jan-2009 [#4]

Profit Trend

QoQ- -9.37%

YoY- 36.96%

Quarter Report

Crescendo Q4 FY09.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	290,424	215,225	160,321	203,020	124,707	75,275	84,463	22.84%
YoY %	34.94%	34.25%	-21.03%	62.80%	65.67%	-10.88%	-	-
Horiz. %	343.85%	254.82%	189.81%	240.37%	147.65%	89.12%	100.00%	-
PBT	87,809	50,766	26,159	44,030	32,233	25,208	25,534	22.84%
YoY %	72.97%	94.07%	-40.59%	36.60%	27.87%	-1.28%	-	-
Horiz. %	343.89%	198.82%	102.45%	172.44%	126.24%	98.72%	100.00%	-
Tax	-21,753	-11,331	-6,766	-10,045	-8,428	-6,077	-6,267	23.03%
YoY %	-91.98%	-67.47%	32.64%	-19.19%	-38.69%	3.03%	-	-
Horiz. %	347.10%	180.80%	107.96%	160.28%	134.48%	96.97%	100.00%	-
NP	66,056	39,435	19,393	33,985	23,805	19,131	19,267	22.78%
YoY %	67.51%	103.35%	-42.94%	42.76%	24.43%	-0.71%	-	-
Horiz. %	342.85%	204.68%	100.65%	176.39%	123.55%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,518	36,411	18,046	31,317	22,866	18,924	18,733	22.55%
YoY %	74.45%	101.77%	-42.38%	36.96%	20.83%	1.02%	-	-
Horiz. %	339.07%	194.37%	96.33%	167.18%	122.06%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	22.32%	25.86%	22.81%	26.15%	24.11%	24.54%	-
YoY %	10.98%	-13.69%	13.37%	-12.77%	8.46%	-1.75%	-	-
Horiz. %	100.94%	90.95%	105.38%	92.95%	106.56%	98.25%	100.00%	-
Total Cost	224,368	175,790	140,928	169,035	100,902	56,144	65,196	22.86%
YoY %	27.63%	24.74%	-16.63%	67.52%	79.72%	-13.88%	-	-
Horiz. %	344.14%	269.63%	216.16%	259.27%	154.77%	86.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	527,952	487,729	309,009	308,623	309,950	282,564	283,028	10.94%
YoY %	8.25%	57.84%	0.13%	-0.43%	9.69%	-0.16%	-	-
Horiz. %	186.54%	172.33%	109.18%	109.04%	109.51%	99.84%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	26,298	17,771	10,814	10,818	10,671	9,892	9,915	17.64%
YoY %	47.98%	64.33%	-0.04%	1.38%	7.88%	-0.23%	-	-
Horiz. %	265.23%	179.23%	109.07%	109.11%	107.62%	99.77%	100.00%	-
Div Payout %	41.40%	48.81%	59.93%	34.55%	46.67%	52.28%	52.93%	-
YoY %	-15.18%	-18.55%	73.46%	-25.97%	-10.73%	-1.23%	-	-
Horiz. %	78.22%	92.22%	113.23%	65.27%	88.17%	98.77%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	527,952	487,729	309,009	308,623	309,950	282,564	283,028	10.94%
YoY %	8.25%	57.84%	0.13%	-0.43%	9.69%	-0.16%	-	-
Horiz. %	186.54%	172.33%	109.18%	109.04%	109.51%	99.84%	100.00%	-
NOSH	176,572	169,940	154,504	154,311	154,975	141,282	141,514	3.75%
YoY %	3.90%	9.99%	0.13%	-0.43%	9.69%	-0.16%	-	-
Horiz. %	124.77%	120.09%	109.18%	109.04%	109.51%	99.84%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	22.74%	18.32%	12.10%	16.74%	19.09%	25.41%	22.81%	-
YoY %	24.13%	51.40%	-27.72%	-12.31%	-24.87%	11.40%	-	-
Horiz. %	99.69%	80.32%	53.05%	73.39%	83.69%	111.40%	100.00%	-
ROE	12.03%	7.47%	5.84%	10.15%	7.38%	6.70%	6.62%	-
YoY %	61.04%	27.91%	-42.46%	37.53%	10.15%	1.21%	-	-
Horiz. %	181.72%	112.84%	88.22%	153.32%	111.48%	101.21%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	164.48	126.65	103.76	131.57	80.47	53.28	59.69	18.39%
YoY %	29.87%	22.06%	-21.14%	63.50%	51.03%	-10.74%	-	-
Horiz. %	275.56%	212.18%	173.83%	220.42%	134.81%	89.26%	100.00%	-
EPS	35.97	21.43	11.68	20.29	14.75	13.39	13.24	18.11%
YoY %	67.85%	83.48%	-42.43%	37.56%	10.16%	1.13%	-	-
Horiz. %	271.68%	161.86%	88.22%	153.25%	111.40%	101.13%	100.00%	-
DPS	14.89	10.46	7.00	7.00	6.89	7.00	7.00	13.39%
YoY %	42.35%	49.43%	0.00%	1.60%	-1.57%	0.00%	-	-
Horiz. %	212.71%	149.43%	100.00%	100.00%	98.43%	100.00%	100.00%	-
NAPS	2.99	2.87	2.00	2.00	2.00	2.00	2.00	6.92%
YoY %	4.18%	43.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	149.50%	143.50%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 154,311
RPS	34.52	25.58	19.05	24.13	14.82	8.95	10.04	22.84%
YoY %	34.95%	34.28%	-21.05%	62.82%	65.59%	-10.86%	-	-
Horiz. %	343.82%	254.78%	189.74%	240.34%	147.61%	89.14%	100.00%	-
EPS	7.55	4.33	2.14	3.72	2.72	2.25	2.23	22.52%
YoY %	74.36%	102.34%	-42.47%	36.76%	20.89%	0.90%	-	-
Horiz. %	338.57%	194.17%	95.96%	166.82%	121.97%	100.90%	100.00%	-
DPS	3.13	2.11	1.29	1.29	1.27	1.18	1.18	17.64%
YoY %	48.34%	63.57%	0.00%	1.57%	7.63%	0.00%	-	-
Horiz. %	265.25%	178.81%	109.32%	109.32%	107.63%	100.00%	100.00%	-
NAPS	0.6275	0.5797	0.3673	0.3668	0.3684	0.3358	0.3364	10.94%
YoY %	8.25%	57.83%	0.14%	-0.43%	9.71%	-0.18%	-	-
Horiz. %	186.53%	172.32%	109.19%	109.04%	109.51%	99.82%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	1.66	1.45	1.13	0.81	1.22	1.00	0.84	-
P/RPS	1.01	1.14	1.09	0.62	1.52	1.88	1.41	-5.40%
YoY %	-11.40%	4.59%	75.81%	-59.21%	-19.15%	33.33%	-	-
Horiz. %	71.63%	80.85%	77.30%	43.97%	107.80%	133.33%	100.00%	-
P/EPS	4.61	6.77	9.67	3.99	8.27	7.47	6.35	-5.19%
YoY %	-31.91%	-29.99%	142.36%	-51.75%	10.71%	17.64%	-	-
Horiz. %	72.60%	106.61%	152.28%	62.83%	130.24%	117.64%	100.00%	-
EY	21.67	14.78	10.34	25.06	12.09	13.39	15.76	5.44%
YoY %	46.62%	42.94%	-58.74%	107.28%	-9.71%	-15.04%	-	-
Horiz. %	137.50%	93.78%	65.61%	159.01%	76.71%	84.96%	100.00%	-
DY	8.97	7.21	6.19	8.64	5.64	7.00	8.33	1.24%
YoY %	24.41%	16.48%	-28.36%	53.19%	-19.43%	-15.97%	-	-
Horiz. %	107.68%	86.55%	74.31%	103.72%	67.71%	84.03%	100.00%	-
P/NAPS	0.56	0.51	0.57	0.41	0.61	0.50	0.42	4.90%
YoY %	9.80%	-10.53%	39.02%	-32.79%	22.00%	19.05%	-	-
Horiz. %	133.33%	121.43%	135.71%	97.62%	145.24%	119.05%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	30/03/12	31/03/11	30/03/10	31/03/09	28/03/08	29/03/07	31/03/06	-
Price	1.92	1.41	1.18	0.79	1.09	1.47	0.90	-
P/RPS	1.17	1.11	1.14	0.60	1.35	2.76	1.51	-4.16%
YoY %	5.41%	-2.63%	90.00%	-55.56%	-51.09%	82.78%	-	-
Horiz. %	77.48%	73.51%	75.50%	39.74%	89.40%	182.78%	100.00%	-
P/EPS	5.34	6.58	10.10	3.89	7.39	10.97	6.80	-3.94%
YoY %	-18.84%	-34.85%	159.64%	-47.36%	-32.63%	61.32%	-	-
Horiz. %	78.53%	96.76%	148.53%	57.21%	108.68%	161.32%	100.00%	-
EY	18.74	15.20	9.90	25.69	13.54	9.11	14.71	4.11%
YoY %	23.29%	53.54%	-61.46%	89.73%	48.63%	-38.07%	-	-
Horiz. %	127.40%	103.33%	67.30%	174.64%	92.05%	61.93%	100.00%	-
DY	7.76	7.42	5.93	8.86	6.32	4.76	7.78	-0.04%
YoY %	4.58%	25.13%	-33.07%	40.19%	32.77%	-38.82%	-	-
Horiz. %	99.74%	95.37%	76.22%	113.88%	81.23%	61.18%	100.00%	-
P/NAPS	0.64	0.49	0.59	0.40	0.55	0.74	0.45	6.04%
YoY %	30.61%	-16.95%	47.50%	-27.27%	-25.68%	64.44%	-	-
Horiz. %	142.22%	108.89%	131.11%	88.89%	122.22%	164.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos