[CRESNDO] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 2.82%
YoY- 55.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 282,578 281,182 321,360 324,088 290,424 276,520 242,558 10.66%
PBT 79,982 72,078 86,987 92,068 87,809 81,066 64,054 15.87%
Tax -20,371 -18,241 -22,283 -23,446 -21,753 -18,246 -13,654 30.40%
NP 59,611 53,837 64,704 68,622 66,056 62,820 50,400 11.78%
-
NP to SH 54,322 48,422 60,076 65,308 63,518 60,836 47,542 9.25%
-
Tax Rate 25.47% 25.31% 25.62% 25.47% 24.77% 22.51% 21.32% -
Total Cost 222,967 227,345 256,656 255,466 224,368 213,700 192,158 10.37%
-
Net Worth 596,235 570,529 559,200 550,689 527,952 526,201 513,967 10.35%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 23,197 20,020 25,247 26,298 26,298 22,435 20,309 9.22%
Div Payout % 42.70% 41.35% 42.03% 40.27% 41.40% 36.88% 42.72% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 596,235 570,529 559,200 550,689 527,952 526,201 513,967 10.35%
NOSH 194,213 194,057 191,507 185,417 176,572 174,238 174,226 7.47%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 21.10% 19.15% 20.13% 21.17% 22.74% 22.72% 20.78% -
ROE 9.11% 8.49% 10.74% 11.86% 12.03% 11.56% 9.25% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 145.50 144.90 167.81 174.79 164.48 158.70 139.22 2.97%
EPS 27.97 24.95 31.37 35.22 35.97 34.92 27.29 1.64%
DPS 11.94 10.32 13.18 14.18 14.89 12.88 11.66 1.58%
NAPS 3.07 2.94 2.92 2.97 2.99 3.02 2.95 2.68%
Adjusted Per Share Value based on latest NOSH - 185,417
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 33.58 33.42 38.19 38.52 34.52 32.86 28.83 10.65%
EPS 6.46 5.76 7.14 7.76 7.55 7.23 5.65 9.29%
DPS 2.76 2.38 3.00 3.13 3.13 2.67 2.41 9.41%
NAPS 0.7086 0.6781 0.6646 0.6545 0.6275 0.6254 0.6109 10.34%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.73 1.80 2.03 1.80 1.66 1.41 1.69 -
P/RPS 1.19 1.24 1.21 1.03 1.01 0.89 1.21 -1.09%
P/EPS 6.19 7.21 6.47 5.11 4.61 4.04 6.19 0.00%
EY 16.17 13.86 15.45 19.57 21.67 24.76 16.15 0.08%
DY 6.90 5.73 6.49 7.88 8.97 9.13 6.90 0.00%
P/NAPS 0.56 0.61 0.70 0.61 0.56 0.47 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 -
Price 2.14 1.82 1.86 1.83 1.92 1.47 1.34 -
P/RPS 1.47 1.26 1.11 1.05 1.17 0.93 0.96 32.67%
P/EPS 7.65 7.29 5.93 5.20 5.34 4.21 4.91 34.21%
EY 13.07 13.71 16.87 19.25 18.74 23.75 20.36 -25.48%
DY 5.58 5.67 7.09 7.75 7.76 8.76 8.70 -25.52%
P/NAPS 0.70 0.62 0.64 0.62 0.64 0.49 0.45 34.07%

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