[CRESNDO] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -5.48%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 321,360 242,558 180,583 189,612 163,272 93,618 81,765 25.59%
PBT 86,987 64,054 32,575 36,930 39,674 29,955 24,782 23.25%
Tax -22,283 -13,654 -8,603 -8,339 -9,719 -7,632 -6,040 24.28%
NP 64,704 50,400 23,972 28,591 29,955 22,323 18,742 22.91%
-
NP to SH 60,076 47,542 21,715 26,988 27,550 22,211 18,134 22.07%
-
Tax Rate 25.62% 21.32% 26.41% 22.58% 24.50% 25.48% 24.37% -
Total Cost 256,656 192,158 156,611 161,021 133,317 71,295 63,023 26.34%
-
Net Worth 559,200 513,967 458,364 395,454 359,329 329,480 305,397 10.59%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 25,247 20,309 12,353 10,806 10,845 10,123 9,902 16.86%
Div Payout % 42.03% 42.72% 56.89% 40.04% 39.37% 45.58% 54.61% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 559,200 513,967 458,364 395,454 359,329 329,480 305,397 10.59%
NOSH 191,507 174,226 154,331 154,474 154,883 149,086 141,387 5.18%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 20.13% 20.78% 13.27% 15.08% 18.35% 23.84% 22.92% -
ROE 10.74% 9.25% 4.74% 6.82% 7.67% 6.74% 5.94% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 167.81 139.22 117.01 122.75 105.42 62.79 57.83 19.40%
EPS 31.37 27.29 14.07 17.47 17.79 14.90 12.83 16.05%
DPS 13.18 11.66 8.00 7.00 7.00 6.79 7.00 11.11%
NAPS 2.92 2.95 2.97 2.56 2.32 2.21 2.16 5.14%
Adjusted Per Share Value based on latest NOSH - 154,474
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 114.58 86.49 64.39 67.61 58.22 33.38 29.15 25.59%
EPS 21.42 16.95 7.74 9.62 9.82 7.92 6.47 22.06%
DPS 9.00 7.24 4.40 3.85 3.87 3.61 3.53 16.86%
NAPS 1.9939 1.8326 1.6343 1.41 1.2812 1.1748 1.0889 10.59%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.03 1.69 1.14 0.99 0.98 1.69 0.99 -
P/RPS 1.21 1.21 0.97 0.81 0.93 2.69 1.71 -5.59%
P/EPS 6.47 6.19 8.10 5.67 5.51 11.34 7.72 -2.89%
EY 15.45 16.15 12.34 17.65 18.15 8.82 12.96 2.96%
DY 6.49 6.90 7.02 7.07 7.14 4.02 7.07 -1.41%
P/NAPS 0.70 0.57 0.38 0.39 0.42 0.76 0.46 7.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 -
Price 1.86 1.34 1.19 1.06 0.97 1.56 1.01 -
P/RPS 1.11 0.96 1.02 0.86 0.92 2.48 1.75 -7.30%
P/EPS 5.93 4.91 8.46 6.07 5.45 10.47 7.87 -4.60%
EY 16.87 20.36 11.82 16.48 18.34 9.55 12.70 4.84%
DY 7.09 8.70 6.72 6.60 7.22 4.35 6.93 0.38%
P/NAPS 0.64 0.45 0.40 0.41 0.42 0.71 0.47 5.27%

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