[CRESNDO] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 13.67%
YoY- 36.49%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 89,830 83,904 77,905 69,349 63,426 62,433 64,693 24.48%
PBT 25,286 23,083 23,506 21,112 18,308 17,642 16,229 34.43%
Tax -7,259 -7,026 -6,137 -6,273 -5,253 -4,678 -4,426 39.11%
NP 18,027 16,057 17,369 14,839 13,055 12,964 11,803 32.65%
-
NP to SH 17,792 16,057 17,369 14,839 13,055 12,964 11,803 31.50%
-
Tax Rate 28.71% 30.44% 26.11% 29.71% 28.69% 26.52% 27.27% -
Total Cost 71,803 67,847 60,536 54,510 50,371 49,469 52,890 22.62%
-
Net Worth 296,573 283,979 273,206 270,770 254,284 234,372 239,423 15.35%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 9,932 9,932 8,354 11,232 6,979 6,979 5,607 46.44%
Div Payout % 55.83% 61.86% 48.10% 75.69% 53.46% 53.84% 47.51% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 296,573 283,979 273,206 270,770 254,284 234,372 239,423 15.35%
NOSH 141,901 141,989 141,557 141,764 133,133 117,186 115,107 14.98%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 20.07% 19.14% 22.30% 21.40% 20.58% 20.76% 18.24% -
ROE 6.00% 5.65% 6.36% 5.48% 5.13% 5.53% 4.93% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 63.30 59.09 55.03 48.92 47.64 53.28 56.20 8.26%
EPS 12.54 11.31 12.27 10.47 9.81 11.06 10.25 14.40%
DPS 7.00 7.00 5.90 7.92 5.24 5.96 4.87 27.39%
NAPS 2.09 2.00 1.93 1.91 1.91 2.00 2.08 0.32%
Adjusted Per Share Value based on latest NOSH - 141,764
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 10.68 9.97 9.26 8.24 7.54 7.42 7.69 24.50%
EPS 2.11 1.91 2.06 1.76 1.55 1.54 1.40 31.48%
DPS 1.18 1.18 0.99 1.33 0.83 0.83 0.67 45.88%
NAPS 0.3525 0.3375 0.3247 0.3218 0.3022 0.2786 0.2846 15.34%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.06 1.12 1.15 1.19 1.20 1.15 1.20 -
P/RPS 1.67 1.90 2.09 2.43 2.52 2.16 2.14 -15.25%
P/EPS 8.45 9.90 9.37 11.37 12.24 10.40 11.70 -19.51%
EY 11.83 10.10 10.67 8.80 8.17 9.62 8.54 24.29%
DY 6.60 6.25 5.13 6.66 4.37 5.18 4.06 38.29%
P/NAPS 0.51 0.56 0.60 0.62 0.63 0.58 0.58 -8.22%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 -
Price 1.04 1.05 1.03 1.14 1.15 1.31 1.04 -
P/RPS 1.64 1.78 1.87 2.33 2.41 2.46 1.85 -7.72%
P/EPS 8.29 9.29 8.39 10.89 11.73 11.84 10.14 -12.57%
EY 12.06 10.77 11.91 9.18 8.53 8.44 9.86 14.38%
DY 6.73 6.66 5.73 6.95 4.56 4.55 4.68 27.43%
P/NAPS 0.50 0.53 0.53 0.60 0.60 0.66 0.50 0.00%

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