[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 14.57%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 290,424 293,085 253,476 208,328 215,225 211,358 198,810 28.65%
PBT 87,809 86,592 69,096 56,172 50,766 46,192 42,520 61.95%
Tax -21,754 -21,246 -16,000 -11,928 -11,331 -12,026 -11,354 54.07%
NP 66,055 65,345 53,096 44,244 39,435 34,165 31,166 64.77%
-
NP to SH 63,517 62,412 50,128 41,716 36,411 29,845 27,866 72.93%
-
Tax Rate 24.77% 24.54% 23.16% 21.23% 22.32% 26.03% 26.70% -
Total Cost 224,369 227,740 200,380 164,084 175,790 177,193 167,644 21.38%
-
Net Worth 525,364 525,123 512,041 505,019 455,854 470,017 458,261 9.51%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 26,180 18,547 17,357 - 17,471 12,409 12,343 64.85%
Div Payout % 41.22% 29.72% 34.63% - 47.98% 41.58% 44.30% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 525,364 525,123 512,041 505,019 455,854 470,017 458,261 9.51%
NOSH 174,539 173,881 173,573 172,951 158,834 155,121 154,296 8.54%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 22.74% 22.30% 20.95% 21.24% 18.32% 16.16% 15.68% -
ROE 12.09% 11.89% 9.79% 8.26% 7.99% 6.35% 6.08% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 166.39 168.55 146.03 120.45 135.50 136.25 128.85 18.52%
EPS 36.39 35.89 28.88 24.12 22.92 19.24 18.06 59.32%
DPS 15.00 10.67 10.00 0.00 11.00 8.00 8.00 51.88%
NAPS 3.01 3.02 2.95 2.92 2.87 3.03 2.97 0.89%
Adjusted Per Share Value based on latest NOSH - 172,951
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 34.52 34.83 30.13 24.76 25.58 25.12 23.63 28.65%
EPS 7.55 7.42 5.96 4.96 4.33 3.55 3.31 73.01%
DPS 3.11 2.20 2.06 0.00 2.08 1.47 1.47 64.57%
NAPS 0.6244 0.6241 0.6086 0.6002 0.5418 0.5586 0.5447 9.50%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.66 1.41 1.69 1.57 1.45 1.34 1.14 -
P/RPS 1.00 0.84 1.16 1.30 1.07 0.98 0.88 8.87%
P/EPS 4.56 3.93 5.85 6.51 6.33 6.96 6.31 -19.42%
EY 21.92 25.46 17.09 15.36 15.81 14.36 15.84 24.10%
DY 9.04 7.57 5.92 0.00 7.59 5.97 7.02 18.30%
P/NAPS 0.55 0.47 0.57 0.54 0.51 0.44 0.38 27.86%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 -
Price 1.92 1.47 1.34 1.54 1.41 1.34 1.19 -
P/RPS 1.15 0.87 0.92 1.28 1.04 0.98 0.92 15.99%
P/EPS 5.28 4.10 4.64 6.38 6.15 6.96 6.59 -13.70%
EY 18.95 24.42 21.55 15.66 16.26 14.36 15.18 15.89%
DY 7.81 7.26 7.46 0.00 7.80 5.97 6.72 10.51%
P/NAPS 0.64 0.49 0.45 0.53 0.49 0.44 0.40 36.68%

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