[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 7.1%
YoY- 55.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 253,476 208,328 215,225 211,358 198,810 178,760 160,321 35.82%
PBT 69,096 56,172 50,766 46,192 42,520 29,556 26,114 91.64%
Tax -16,000 -11,928 -11,331 -12,026 -11,354 -7,852 -6,755 77.97%
NP 53,096 44,244 39,435 34,165 31,166 21,704 19,359 96.30%
-
NP to SH 50,128 41,716 36,411 29,845 27,866 19,248 18,012 98.22%
-
Tax Rate 23.16% 21.23% 22.32% 26.03% 26.70% 26.57% 25.87% -
Total Cost 200,380 164,084 175,790 177,193 167,644 157,056 140,962 26.50%
-
Net Worth 512,041 505,019 455,854 470,017 458,261 454,980 448,845 9.20%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 17,357 - 17,471 12,409 12,343 - 10,796 37.35%
Div Payout % 34.63% - 47.98% 41.58% 44.30% - 59.94% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 512,041 505,019 455,854 470,017 458,261 454,980 448,845 9.20%
NOSH 173,573 172,951 158,834 155,121 154,296 154,230 154,242 8.21%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 20.95% 21.24% 18.32% 16.16% 15.68% 12.14% 12.08% -
ROE 9.79% 8.26% 7.99% 6.35% 6.08% 4.23% 4.01% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 146.03 120.45 135.50 136.25 128.85 115.90 103.94 25.51%
EPS 28.88 24.12 22.92 19.24 18.06 12.48 11.68 83.15%
DPS 10.00 0.00 11.00 8.00 8.00 0.00 7.00 26.92%
NAPS 2.95 2.92 2.87 3.03 2.97 2.95 2.91 0.91%
Adjusted Per Share Value based on latest NOSH - 155,064
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 30.13 24.76 25.58 25.12 23.63 21.25 19.05 35.86%
EPS 5.96 4.96 4.33 3.55 3.31 2.29 2.14 98.32%
DPS 2.06 0.00 2.08 1.47 1.47 0.00 1.28 37.45%
NAPS 0.6086 0.6002 0.5418 0.5586 0.5447 0.5408 0.5335 9.20%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.69 1.57 1.45 1.34 1.14 1.17 1.13 -
P/RPS 1.16 1.30 1.07 0.98 0.88 1.01 1.09 4.24%
P/EPS 5.85 6.51 6.33 6.96 6.31 9.37 9.68 -28.58%
EY 17.09 15.36 15.81 14.36 15.84 10.67 10.33 40.01%
DY 5.92 0.00 7.59 5.97 7.02 0.00 6.19 -2.93%
P/NAPS 0.57 0.54 0.51 0.44 0.38 0.40 0.39 28.87%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 -
Price 1.34 1.54 1.41 1.34 1.19 1.10 1.18 -
P/RPS 0.92 1.28 1.04 0.98 0.92 0.95 1.14 -13.35%
P/EPS 4.64 6.38 6.15 6.96 6.59 8.81 10.10 -40.54%
EY 21.55 15.66 16.26 14.36 15.18 11.35 9.90 68.20%
DY 7.46 0.00 7.80 5.97 6.72 0.00 5.93 16.58%
P/NAPS 0.45 0.53 0.49 0.44 0.40 0.37 0.41 6.42%

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