[CRESNDO] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 27.96%
YoY- 133.28%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 267,936 307,718 281,182 276,520 201,750 170,075 194,077 5.51%
PBT 146,651 151,357 72,078 81,066 39,997 28,139 49,349 19.89%
Tax -24,870 -34,290 -18,241 -18,246 -10,347 -5,993 -12,194 12.60%
NP 121,781 117,067 53,837 62,820 29,650 22,146 37,155 21.86%
-
NP to SH 114,870 113,846 48,422 60,836 26,079 20,875 34,555 22.15%
-
Tax Rate 16.96% 22.66% 25.31% 22.51% 25.87% 21.30% 24.71% -
Total Cost 146,155 190,651 227,345 213,700 172,100 147,929 156,922 -1.17%
-
Net Worth 769,269 667,401 570,529 526,201 469,844 399,446 369,363 13.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 36,419 29,763 20,020 22,435 15,454 10,806 10,845 22.36%
Div Payout % 31.70% 26.14% 41.35% 36.88% 59.26% 51.77% 31.39% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 769,269 667,401 570,529 526,201 469,844 399,446 369,363 13.00%
NOSH 227,594 220,993 194,057 174,238 155,064 154,226 154,545 6.66%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 45.45% 38.04% 19.15% 22.72% 14.70% 13.02% 19.14% -
ROE 14.93% 17.06% 8.49% 11.56% 5.55% 5.23% 9.36% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 117.73 139.24 144.90 158.70 130.11 110.28 125.58 -1.06%
EPS 50.47 51.52 24.95 34.92 16.82 13.54 22.36 14.52%
DPS 16.00 13.47 10.32 12.88 10.00 7.00 7.00 14.76%
NAPS 3.38 3.02 2.94 3.02 3.03 2.59 2.39 5.94%
Adjusted Per Share Value based on latest NOSH - 174,238
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 95.53 109.72 100.26 98.59 71.93 60.64 69.20 5.51%
EPS 40.96 40.59 17.27 21.69 9.30 7.44 12.32 22.15%
DPS 12.99 10.61 7.14 8.00 5.51 3.85 3.87 22.35%
NAPS 2.7429 2.3797 2.0342 1.8762 1.6753 1.4242 1.317 13.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.80 3.29 1.80 1.41 1.34 1.09 0.83 -
P/RPS 2.38 2.36 1.24 0.89 1.03 0.99 0.66 23.82%
P/EPS 5.55 6.39 7.21 4.04 7.97 8.05 3.71 6.93%
EY 18.03 15.66 13.86 24.76 12.55 12.42 26.94 -6.47%
DY 5.71 4.09 5.73 9.13 7.46 6.42 8.43 -6.28%
P/NAPS 0.83 1.09 0.61 0.47 0.44 0.42 0.35 15.47%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 -
Price 2.40 3.20 1.82 1.47 1.34 1.06 0.77 -
P/RPS 2.04 2.30 1.26 0.93 1.03 0.96 0.61 22.27%
P/EPS 4.76 6.21 7.29 4.21 7.97 7.83 3.44 5.55%
EY 21.03 16.10 13.71 23.75 12.55 12.77 29.04 -5.23%
DY 6.67 4.21 5.67 8.76 7.46 6.60 9.09 -5.02%
P/NAPS 0.71 1.06 0.62 0.49 0.44 0.41 0.32 14.19%

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