[CRESNDO] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 17.05%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 98,265 81,376 80,536 77,905 64,693 56,160 72,029 5.31%
PBT 24,338 28,429 22,646 23,506 16,229 15,711 18,508 4.66%
Tax -6,349 -6,907 -6,693 -6,137 -4,426 -4,607 -6,683 -0.85%
NP 17,989 21,522 15,953 17,369 11,803 11,104 11,825 7.23%
-
NP to SH 17,519 20,930 15,522 17,369 11,803 11,104 11,825 6.76%
-
Tax Rate 26.09% 24.30% 29.55% 26.11% 27.27% 29.32% 36.11% -
Total Cost 80,276 59,854 64,583 60,536 52,890 45,056 60,204 4.91%
-
Net Worth 341,213 310,956 297,802 273,206 239,423 217,142 218,207 7.73%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 10,123 9,902 9,934 8,354 5,607 5,428 5,424 10.95%
Div Payout % 57.79% 47.31% 64.00% 48.10% 47.51% 48.88% 45.87% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 341,213 310,956 297,802 273,206 239,423 217,142 218,207 7.73%
NOSH 155,097 141,344 141,810 141,557 115,107 108,571 108,560 6.12%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 18.31% 26.45% 19.81% 22.30% 18.24% 19.77% 16.42% -
ROE 5.13% 6.73% 5.21% 6.36% 4.93% 5.11% 5.42% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 63.36 57.57 56.79 55.03 56.20 51.73 66.35 -0.76%
EPS 11.30 14.81 10.95 12.27 10.25 10.23 10.89 0.61%
DPS 6.53 7.00 7.00 5.90 4.87 5.00 5.00 4.54%
NAPS 2.20 2.20 2.10 1.93 2.08 2.00 2.01 1.51%
Adjusted Per Share Value based on latest NOSH - 141,557
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 11.68 9.67 9.57 9.26 7.69 6.67 8.56 5.31%
EPS 2.08 2.49 1.84 2.06 1.40 1.32 1.41 6.69%
DPS 1.20 1.18 1.18 0.99 0.67 0.65 0.64 11.03%
NAPS 0.4055 0.3696 0.3539 0.3247 0.2846 0.2581 0.2593 7.73%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.41 0.98 0.98 1.15 1.20 0.95 0.91 -
P/RPS 2.23 1.70 1.73 2.09 2.14 1.84 1.37 8.45%
P/EPS 12.48 6.62 8.95 9.37 11.70 9.29 8.35 6.92%
EY 8.01 15.11 11.17 10.67 8.54 10.77 11.97 -6.47%
DY 4.63 7.14 7.14 5.13 4.06 5.26 5.49 -2.79%
P/NAPS 0.64 0.45 0.47 0.60 0.58 0.48 0.45 6.04%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 28/12/01 -
Price 1.29 0.95 0.88 1.03 1.04 0.90 1.05 -
P/RPS 2.04 1.65 1.55 1.87 1.85 1.74 1.58 4.34%
P/EPS 11.42 6.42 8.04 8.39 10.14 8.80 9.64 2.86%
EY 8.76 15.59 12.44 11.91 9.86 11.36 10.37 -2.77%
DY 5.06 7.37 7.95 5.73 4.68 5.56 4.76 1.02%
P/NAPS 0.59 0.43 0.42 0.53 0.50 0.45 0.52 2.12%

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