[CRESNDO] YoY TTM Result on 31-Jul-2006 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -0.14%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 189,612 163,272 93,618 81,765 87,391 69,349 59,257 21.36%
PBT 36,930 39,674 29,955 24,782 23,395 21,112 15,197 15.93%
Tax -8,339 -9,719 -7,632 -6,040 -6,333 -6,273 -4,325 11.55%
NP 28,591 29,955 22,323 18,742 17,062 14,839 10,872 17.46%
-
NP to SH 26,988 27,550 22,211 18,134 16,702 14,839 10,872 16.34%
-
Tax Rate 22.58% 24.50% 25.48% 24.37% 27.07% 29.71% 28.46% -
Total Cost 161,021 133,317 71,295 63,023 70,329 54,510 48,385 22.16%
-
Net Worth 395,454 359,329 329,480 305,397 296,423 270,770 237,015 8.89%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 10,806 10,845 10,123 9,902 9,934 11,232 5,444 12.09%
Div Payout % 40.04% 39.37% 45.58% 54.61% 59.48% 75.69% 50.08% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 395,454 359,329 329,480 305,397 296,423 270,770 237,015 8.89%
NOSH 154,474 154,883 149,086 141,387 141,829 141,764 111,800 5.53%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 15.08% 18.35% 23.84% 22.92% 19.52% 21.40% 18.35% -
ROE 6.82% 7.67% 6.74% 5.94% 5.63% 5.48% 4.59% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 122.75 105.42 62.79 57.83 61.62 48.92 53.00 15.00%
EPS 17.47 17.79 14.90 12.83 11.78 10.47 9.72 10.25%
DPS 7.00 7.00 6.79 7.00 7.00 7.92 4.87 6.22%
NAPS 2.56 2.32 2.21 2.16 2.09 1.91 2.12 3.19%
Adjusted Per Share Value based on latest NOSH - 141,387
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 22.54 19.41 11.13 9.72 10.39 8.24 7.04 21.38%
EPS 3.21 3.27 2.64 2.16 1.99 1.76 1.29 16.39%
DPS 1.28 1.29 1.20 1.18 1.18 1.33 0.65 11.94%
NAPS 0.47 0.4271 0.3916 0.363 0.3523 0.3218 0.2817 8.89%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.99 0.98 1.69 0.99 1.04 1.19 1.03 -
P/RPS 0.81 0.93 2.69 1.71 1.69 2.43 1.94 -13.53%
P/EPS 5.67 5.51 11.34 7.72 8.83 11.37 10.59 -9.87%
EY 17.65 18.15 8.82 12.96 11.32 8.80 9.44 10.98%
DY 7.07 7.14 4.02 7.07 6.73 6.66 4.73 6.92%
P/NAPS 0.39 0.42 0.76 0.46 0.50 0.62 0.49 -3.72%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 -
Price 1.06 0.97 1.56 1.01 0.95 1.14 0.98 -
P/RPS 0.86 0.92 2.48 1.75 1.54 2.33 1.85 -11.97%
P/EPS 6.07 5.45 10.47 7.87 8.07 10.89 10.08 -8.09%
EY 16.48 18.34 9.55 12.70 12.40 9.18 9.92 8.81%
DY 6.60 7.22 4.35 6.93 7.37 6.95 4.97 4.83%
P/NAPS 0.41 0.42 0.71 0.47 0.45 0.60 0.46 -1.89%

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