[CRESNDO] YoY TTM Result on 31-Jul-2008 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 5.44%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 242,558 180,583 189,612 163,272 93,618 81,765 87,391 18.53%
PBT 64,054 32,575 36,930 39,674 29,955 24,782 23,395 18.26%
Tax -13,654 -8,603 -8,339 -9,719 -7,632 -6,040 -6,333 13.65%
NP 50,400 23,972 28,591 29,955 22,323 18,742 17,062 19.77%
-
NP to SH 47,542 21,715 26,988 27,550 22,211 18,134 16,702 19.03%
-
Tax Rate 21.32% 26.41% 22.58% 24.50% 25.48% 24.37% 27.07% -
Total Cost 192,158 156,611 161,021 133,317 71,295 63,023 70,329 18.22%
-
Net Worth 513,967 458,364 395,454 359,329 329,480 305,397 296,423 9.60%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 20,309 12,353 10,806 10,845 10,123 9,902 9,934 12.65%
Div Payout % 42.72% 56.89% 40.04% 39.37% 45.58% 54.61% 59.48% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 513,967 458,364 395,454 359,329 329,480 305,397 296,423 9.60%
NOSH 174,226 154,331 154,474 154,883 149,086 141,387 141,829 3.48%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 20.78% 13.27% 15.08% 18.35% 23.84% 22.92% 19.52% -
ROE 9.25% 4.74% 6.82% 7.67% 6.74% 5.94% 5.63% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 139.22 117.01 122.75 105.42 62.79 57.83 61.62 14.54%
EPS 27.29 14.07 17.47 17.79 14.90 12.83 11.78 15.02%
DPS 11.66 8.00 7.00 7.00 6.79 7.00 7.00 8.87%
NAPS 2.95 2.97 2.56 2.32 2.21 2.16 2.09 5.90%
Adjusted Per Share Value based on latest NOSH - 154,883
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 28.83 21.46 22.54 19.41 11.13 9.72 10.39 18.53%
EPS 5.65 2.58 3.21 3.27 2.64 2.16 1.99 18.98%
DPS 2.41 1.47 1.28 1.29 1.20 1.18 1.18 12.63%
NAPS 0.6109 0.5448 0.47 0.4271 0.3916 0.363 0.3523 9.60%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.69 1.14 0.99 0.98 1.69 0.99 1.04 -
P/RPS 1.21 0.97 0.81 0.93 2.69 1.71 1.69 -5.41%
P/EPS 6.19 8.10 5.67 5.51 11.34 7.72 8.83 -5.74%
EY 16.15 12.34 17.65 18.15 8.82 12.96 11.32 6.09%
DY 6.90 7.02 7.07 7.14 4.02 7.07 6.73 0.41%
P/NAPS 0.57 0.38 0.39 0.42 0.76 0.46 0.50 2.20%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 22/09/05 -
Price 1.34 1.19 1.06 0.97 1.56 1.01 0.95 -
P/RPS 0.96 1.02 0.86 0.92 2.48 1.75 1.54 -7.57%
P/EPS 4.91 8.46 6.07 5.45 10.47 7.87 8.07 -7.94%
EY 20.36 11.82 16.48 18.34 9.55 12.70 12.40 8.61%
DY 8.70 6.72 6.60 7.22 4.35 6.93 7.37 2.80%
P/NAPS 0.45 0.40 0.41 0.42 0.71 0.47 0.45 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