[CRESNDO] YoY TTM Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -8.01%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 244,836 273,348 282,606 321,360 242,558 180,583 189,612 4.35%
PBT 96,299 179,184 107,548 86,987 64,054 32,575 36,930 17.31%
Tax -25,807 -29,008 -27,274 -22,283 -13,654 -8,603 -8,339 20.70%
NP 70,492 150,176 80,274 64,704 50,400 23,972 28,591 16.22%
-
NP to SH 65,370 144,158 76,578 60,076 47,542 21,715 26,988 15.87%
-
Tax Rate 26.80% 16.19% 25.36% 25.62% 21.32% 26.41% 22.58% -
Total Cost 174,344 123,172 202,332 256,656 192,158 156,611 161,021 1.33%
-
Net Worth 846,655 765,010 613,766 559,200 513,967 458,364 395,454 13.52%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 15,912 36,419 29,763 25,247 20,309 12,353 10,806 6.65%
Div Payout % 24.34% 25.26% 38.87% 42.03% 42.72% 56.89% 40.04% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 846,655 765,010 613,766 559,200 513,967 458,364 395,454 13.52%
NOSH 226,985 227,681 203,233 191,507 174,226 154,331 154,474 6.62%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 28.79% 54.94% 28.40% 20.13% 20.78% 13.27% 15.08% -
ROE 7.72% 18.84% 12.48% 10.74% 9.25% 4.74% 6.82% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 107.86 120.06 139.05 167.81 139.22 117.01 122.75 -2.13%
EPS 28.80 63.32 37.68 31.37 27.29 14.07 17.47 8.68%
DPS 7.00 16.00 14.64 13.18 11.66 8.00 7.00 0.00%
NAPS 3.73 3.36 3.02 2.92 2.95 2.97 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 191,507
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 87.30 97.46 100.76 114.58 86.49 64.39 67.61 4.34%
EPS 23.31 51.40 27.30 21.42 16.95 7.74 9.62 15.88%
DPS 5.67 12.99 10.61 9.00 7.24 4.40 3.85 6.66%
NAPS 3.0188 2.7277 2.1884 1.9939 1.8326 1.6343 1.41 13.52%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.28 2.96 3.10 2.03 1.69 1.14 0.99 -
P/RPS 2.11 2.47 2.23 1.21 1.21 0.97 0.81 17.29%
P/EPS 7.92 4.67 8.23 6.47 6.19 8.10 5.67 5.72%
EY 12.63 21.39 12.15 15.45 16.15 12.34 17.65 -5.42%
DY 3.07 5.40 4.72 6.49 6.90 7.02 7.07 -12.97%
P/NAPS 0.61 0.88 1.03 0.70 0.57 0.38 0.39 7.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 -
Price 2.00 2.83 3.24 1.86 1.34 1.19 1.06 -
P/RPS 1.85 2.36 2.33 1.11 0.96 1.02 0.86 13.61%
P/EPS 6.94 4.47 8.60 5.93 4.91 8.46 6.07 2.25%
EY 14.40 22.37 11.63 16.87 20.36 11.82 16.48 -2.22%
DY 3.50 5.65 4.52 7.09 8.70 6.72 6.60 -10.02%
P/NAPS 0.54 0.84 1.07 0.64 0.45 0.40 0.41 4.69%

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