[CRESNDO] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 8.56%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 69,349 63,426 62,433 64,693 59,257 56,304 62,525 7.15%
PBT 21,112 18,308 17,642 16,229 15,197 15,333 17,286 14.27%
Tax -6,273 -5,253 -4,678 -4,426 -4,325 -3,873 -4,562 23.67%
NP 14,839 13,055 12,964 11,803 10,872 11,460 12,724 10.80%
-
NP to SH 14,839 13,055 12,964 11,803 10,872 11,460 12,724 10.80%
-
Tax Rate 29.71% 28.69% 26.52% 27.27% 28.46% 25.26% 26.39% -
Total Cost 54,510 50,371 49,469 52,890 48,385 44,844 49,801 6.21%
-
Net Worth 270,770 254,284 234,372 239,423 237,015 234,070 218,397 15.42%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 11,232 6,979 6,979 5,607 5,444 5,444 5,444 62.13%
Div Payout % 75.69% 53.46% 53.84% 47.51% 50.08% 47.51% 42.79% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 270,770 254,284 234,372 239,423 237,015 234,070 218,397 15.42%
NOSH 141,764 133,133 117,186 115,107 111,800 111,461 109,198 19.02%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 21.40% 20.58% 20.76% 18.24% 18.35% 20.35% 20.35% -
ROE 5.48% 5.13% 5.53% 4.93% 4.59% 4.90% 5.83% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 48.92 47.64 53.28 56.20 53.00 50.51 57.26 -9.97%
EPS 10.47 9.81 11.06 10.25 9.72 10.28 11.65 -6.87%
DPS 7.92 5.24 5.96 4.87 4.87 4.88 5.00 35.92%
NAPS 1.91 1.91 2.00 2.08 2.12 2.10 2.00 -3.02%
Adjusted Per Share Value based on latest NOSH - 115,107
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 8.24 7.54 7.42 7.69 7.04 6.69 7.43 7.14%
EPS 1.76 1.55 1.54 1.40 1.29 1.36 1.51 10.76%
DPS 1.33 0.83 0.83 0.67 0.65 0.65 0.65 61.24%
NAPS 0.3218 0.3022 0.2786 0.2846 0.2817 0.2782 0.2596 15.41%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.19 1.20 1.15 1.20 1.03 0.80 0.86 -
P/RPS 2.43 2.52 2.16 2.14 1.94 1.58 1.50 37.97%
P/EPS 11.37 12.24 10.40 11.70 10.59 7.78 7.38 33.42%
EY 8.80 8.17 9.62 8.54 9.44 12.85 13.55 -25.02%
DY 6.66 4.37 5.18 4.06 4.73 6.11 5.81 9.53%
P/NAPS 0.62 0.63 0.58 0.58 0.49 0.38 0.43 27.65%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.14 1.15 1.31 1.04 0.98 0.91 0.84 -
P/RPS 2.33 2.41 2.46 1.85 1.85 1.80 1.47 35.98%
P/EPS 10.89 11.73 11.84 10.14 10.08 8.85 7.21 31.67%
EY 9.18 8.53 8.44 9.86 9.92 11.30 13.87 -24.07%
DY 6.95 4.56 4.55 4.68 4.97 5.37 5.95 10.92%
P/NAPS 0.60 0.60 0.66 0.50 0.46 0.43 0.42 26.87%

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