[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -11.52%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 193,266 241,390 315,404 315,348 253,476 198,810 158,286 3.38%
PBT 44,610 163,404 122,584 67,452 69,096 42,520 29,688 7.01%
Tax -13,464 -24,160 -30,866 -17,060 -16,000 -11,354 -7,680 9.80%
NP 31,146 139,244 91,718 50,392 53,096 31,166 22,008 5.95%
-
NP to SH 25,792 134,444 87,756 43,244 50,128 27,866 20,528 3.87%
-
Tax Rate 30.18% 14.79% 25.18% 25.29% 23.16% 26.70% 25.87% -
Total Cost 162,120 102,146 223,686 264,956 200,380 167,644 136,278 2.93%
-
Net Worth 848,361 765,128 601,505 550,927 512,041 458,261 395,125 13.57%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 9,097 31,880 27,884 15,093 17,357 12,343 9,260 -0.29%
Div Payout % 35.27% 23.71% 31.77% 34.90% 34.63% 44.30% 45.11% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 848,361 765,128 601,505 550,927 512,041 458,261 395,125 13.57%
NOSH 227,442 227,716 199,173 188,673 173,573 154,296 154,345 6.67%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 16.12% 57.68% 29.08% 15.98% 20.95% 15.68% 13.90% -
ROE 3.04% 17.57% 14.59% 7.85% 9.79% 6.08% 5.20% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 84.97 106.00 158.36 167.14 146.03 128.85 102.55 -3.08%
EPS 11.34 59.04 44.06 22.92 28.88 18.06 13.30 -2.62%
DPS 4.00 14.00 14.00 8.00 10.00 8.00 6.00 -6.53%
NAPS 3.73 3.36 3.02 2.92 2.95 2.97 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 191,507
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 22.97 28.69 37.49 37.48 30.13 23.63 18.81 3.38%
EPS 3.07 15.98 10.43 5.14 5.96 3.31 2.44 3.90%
DPS 1.08 3.79 3.31 1.79 2.06 1.47 1.10 -0.30%
NAPS 1.0083 0.9094 0.7149 0.6548 0.6086 0.5447 0.4696 13.57%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.28 2.96 3.10 2.03 1.69 1.14 0.99 -
P/RPS 2.68 2.79 1.96 1.21 1.16 0.88 0.97 18.44%
P/EPS 20.11 5.01 7.04 8.86 5.85 6.31 7.44 18.01%
EY 4.97 19.95 14.21 11.29 17.09 15.84 13.43 -15.26%
DY 1.75 4.73 4.52 3.94 5.92 7.02 6.06 -18.69%
P/NAPS 0.61 0.88 1.03 0.70 0.57 0.38 0.39 7.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 -
Price 2.00 2.83 3.24 1.86 1.34 1.19 1.06 -
P/RPS 2.35 2.67 2.05 1.11 0.92 0.92 1.03 14.73%
P/EPS 17.64 4.79 7.35 8.12 4.64 6.59 7.97 14.15%
EY 5.67 20.86 13.60 12.32 21.55 15.18 12.55 -12.39%
DY 2.00 4.95 4.32 4.30 7.46 6.72 5.66 -15.91%
P/NAPS 0.54 0.84 1.07 0.64 0.45 0.40 0.41 4.69%

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