[CRESNDO] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -13.55%
YoY- -42.38%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 282,578 290,424 215,225 160,321 203,020 124,707 75,275 24.64%
PBT 79,982 87,809 50,766 26,159 44,030 32,233 25,208 21.19%
Tax -20,371 -21,753 -11,331 -6,766 -10,045 -8,428 -6,077 22.31%
NP 59,611 66,056 39,435 19,393 33,985 23,805 19,131 20.83%
-
NP to SH 54,322 63,518 36,411 18,046 31,317 22,866 18,924 19.19%
-
Tax Rate 25.47% 24.77% 22.32% 25.86% 22.81% 26.15% 24.11% -
Total Cost 222,967 224,368 175,790 140,928 169,035 100,902 56,144 25.81%
-
Net Worth 596,235 527,952 487,729 309,009 308,623 309,950 282,564 13.24%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 23,197 26,298 17,771 10,814 10,818 10,671 9,892 15.24%
Div Payout % 42.70% 41.40% 48.81% 59.93% 34.55% 46.67% 52.28% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 596,235 527,952 487,729 309,009 308,623 309,950 282,564 13.24%
NOSH 194,213 176,572 169,940 154,504 154,311 154,975 141,282 5.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 21.10% 22.74% 18.32% 12.10% 16.74% 19.09% 25.41% -
ROE 9.11% 12.03% 7.47% 5.84% 10.15% 7.38% 6.70% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 145.50 164.48 126.65 103.76 131.57 80.47 53.28 18.20%
EPS 27.97 35.97 21.43 11.68 20.29 14.75 13.39 13.04%
DPS 11.94 14.89 10.46 7.00 7.00 6.89 7.00 9.29%
NAPS 3.07 2.99 2.87 2.00 2.00 2.00 2.00 7.39%
Adjusted Per Share Value based on latest NOSH - 154,504
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 33.58 34.52 25.58 19.05 24.13 14.82 8.95 24.62%
EPS 6.46 7.55 4.33 2.14 3.72 2.72 2.25 19.19%
DPS 2.76 3.13 2.11 1.29 1.29 1.27 1.18 15.19%
NAPS 0.7086 0.6275 0.5797 0.3673 0.3668 0.3684 0.3358 13.24%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.73 1.66 1.45 1.13 0.81 1.22 1.00 -
P/RPS 1.19 1.01 1.14 1.09 0.62 1.52 1.88 -7.33%
P/EPS 6.19 4.61 6.77 9.67 3.99 8.27 7.47 -3.08%
EY 16.17 21.67 14.78 10.34 25.06 12.09 13.39 3.19%
DY 6.90 8.97 7.21 6.19 8.64 5.64 7.00 -0.23%
P/NAPS 0.56 0.56 0.51 0.57 0.41 0.61 0.50 1.90%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 29/03/07 -
Price 2.14 1.92 1.41 1.18 0.79 1.09 1.47 -
P/RPS 1.47 1.17 1.11 1.14 0.60 1.35 2.76 -9.95%
P/EPS 7.65 5.34 6.58 10.10 3.89 7.39 10.97 -5.82%
EY 13.07 18.74 15.20 9.90 25.69 13.54 9.11 6.19%
DY 5.58 7.76 7.42 5.93 8.86 6.32 4.76 2.68%
P/NAPS 0.70 0.64 0.49 0.59 0.40 0.55 0.74 -0.92%

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