[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 20.16%
YoY- 79.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 342,984 290,424 293,085 253,476 208,328 215,225 211,358 38.13%
PBT 73,208 87,809 86,592 69,096 56,172 50,766 46,192 35.97%
Tax -18,700 -21,754 -21,246 -16,000 -11,928 -11,331 -12,026 34.25%
NP 54,508 66,055 65,345 53,096 44,244 39,435 34,165 36.57%
-
NP to SH 48,876 63,517 62,412 50,128 41,716 36,411 29,845 38.97%
-
Tax Rate 25.54% 24.77% 24.54% 23.16% 21.23% 22.32% 26.03% -
Total Cost 288,476 224,369 227,740 200,380 164,084 175,790 177,193 38.43%
-
Net Worth 550,689 525,364 525,123 512,041 505,019 455,854 470,017 11.14%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 26,180 18,547 17,357 - 17,471 12,409 -
Div Payout % - 41.22% 29.72% 34.63% - 47.98% 41.58% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 550,689 525,364 525,123 512,041 505,019 455,854 470,017 11.14%
NOSH 185,417 174,539 173,881 173,573 172,951 158,834 155,121 12.64%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.89% 22.74% 22.30% 20.95% 21.24% 18.32% 16.16% -
ROE 8.88% 12.09% 11.89% 9.79% 8.26% 7.99% 6.35% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 184.98 166.39 168.55 146.03 120.45 135.50 136.25 22.63%
EPS 26.36 36.39 35.89 28.88 24.12 22.92 19.24 23.37%
DPS 0.00 15.00 10.67 10.00 0.00 11.00 8.00 -
NAPS 2.97 3.01 3.02 2.95 2.92 2.87 3.03 -1.32%
Adjusted Per Share Value based on latest NOSH - 174,226
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 40.76 34.52 34.83 30.13 24.76 25.58 25.12 38.12%
EPS 5.81 7.55 7.42 5.96 4.96 4.33 3.55 38.91%
DPS 0.00 3.11 2.20 2.06 0.00 2.08 1.47 -
NAPS 0.6545 0.6244 0.6241 0.6086 0.6002 0.5418 0.5586 11.15%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.80 1.66 1.41 1.69 1.57 1.45 1.34 -
P/RPS 0.97 1.00 0.84 1.16 1.30 1.07 0.98 -0.68%
P/EPS 6.83 4.56 3.93 5.85 6.51 6.33 6.96 -1.25%
EY 14.64 21.92 25.46 17.09 15.36 15.81 14.36 1.29%
DY 0.00 9.04 7.57 5.92 0.00 7.59 5.97 -
P/NAPS 0.61 0.55 0.47 0.57 0.54 0.51 0.44 24.35%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 -
Price 1.83 1.92 1.47 1.34 1.54 1.41 1.34 -
P/RPS 0.99 1.15 0.87 0.92 1.28 1.04 0.98 0.67%
P/EPS 6.94 5.28 4.10 4.64 6.38 6.15 6.96 -0.19%
EY 14.40 18.95 24.42 21.55 15.66 16.26 14.36 0.18%
DY 0.00 7.81 7.26 7.46 0.00 7.80 5.97 -
P/NAPS 0.62 0.64 0.49 0.45 0.53 0.49 0.44 25.71%

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