[CRESNDO] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 27.96%
YoY- 133.28%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 321,360 324,088 290,424 276,520 242,558 222,617 215,225 30.66%
PBT 86,987 92,068 87,809 81,066 64,054 57,420 50,766 43.23%
Tax -22,283 -23,446 -21,753 -18,246 -13,654 -12,350 -11,331 57.02%
NP 64,704 68,622 66,056 62,820 50,400 45,070 39,435 39.15%
-
NP to SH 60,076 65,308 63,518 60,836 47,542 42,028 36,411 39.67%
-
Tax Rate 25.62% 25.47% 24.77% 22.51% 21.32% 21.51% 22.32% -
Total Cost 256,656 255,466 224,368 213,700 192,158 177,547 175,790 28.72%
-
Net Worth 559,200 550,689 527,952 526,201 513,967 505,019 487,729 9.55%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 25,247 26,298 26,298 22,435 20,309 17,771 17,771 26.40%
Div Payout % 42.03% 40.27% 41.40% 36.88% 42.72% 42.29% 48.81% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 559,200 550,689 527,952 526,201 513,967 505,019 487,729 9.55%
NOSH 191,507 185,417 176,572 174,238 174,226 172,951 169,940 8.29%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 20.13% 21.17% 22.74% 22.72% 20.78% 20.25% 18.32% -
ROE 10.74% 11.86% 12.03% 11.56% 9.25% 8.32% 7.47% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 167.81 174.79 164.48 158.70 139.22 128.72 126.65 20.65%
EPS 31.37 35.22 35.97 34.92 27.29 24.30 21.43 28.95%
DPS 13.18 14.18 14.89 12.88 11.66 10.28 10.46 16.67%
NAPS 2.92 2.97 2.99 3.02 2.95 2.92 2.87 1.15%
Adjusted Per Share Value based on latest NOSH - 174,238
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 38.19 38.52 34.52 32.86 28.83 26.46 25.58 30.65%
EPS 7.14 7.76 7.55 7.23 5.65 5.00 4.33 39.61%
DPS 3.00 3.13 3.13 2.67 2.41 2.11 2.11 26.46%
NAPS 0.6646 0.6545 0.6275 0.6254 0.6109 0.6002 0.5797 9.54%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.03 1.80 1.66 1.41 1.69 1.57 1.45 -
P/RPS 1.21 1.03 1.01 0.89 1.21 1.22 1.14 4.05%
P/EPS 6.47 5.11 4.61 4.04 6.19 6.46 6.77 -2.97%
EY 15.45 19.57 21.67 24.76 16.15 15.48 14.78 3.00%
DY 6.49 7.88 8.97 9.13 6.90 6.54 7.21 -6.77%
P/NAPS 0.70 0.61 0.56 0.47 0.57 0.54 0.51 23.52%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 -
Price 1.86 1.83 1.92 1.47 1.34 1.54 1.41 -
P/RPS 1.11 1.05 1.17 0.93 0.96 1.20 1.11 0.00%
P/EPS 5.93 5.20 5.34 4.21 4.91 6.34 6.58 -6.70%
EY 16.87 19.25 18.74 23.75 20.36 15.78 15.20 7.20%
DY 7.09 7.75 7.76 8.76 8.70 6.67 7.42 -2.99%
P/NAPS 0.64 0.62 0.64 0.49 0.45 0.53 0.49 19.50%

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