[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -6.79%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 280,762 293,085 211,358 156,120 200,046 107,553 76,900 24.06%
PBT 65,617 86,592 46,192 27,741 48,929 26,108 27,268 15.74%
Tax -16,564 -21,246 -12,026 -7,252 -12,654 -7,633 -7,270 14.69%
NP 49,053 65,345 34,165 20,489 36,274 18,474 19,997 16.11%
-
NP to SH 42,284 62,412 29,845 19,134 33,057 17,472 19,345 13.90%
-
Tax Rate 25.24% 24.54% 26.03% 26.14% 25.86% 29.24% 26.66% -
Total Cost 231,709 227,740 177,193 135,630 163,772 89,078 56,902 26.34%
-
Net Worth 559,977 525,123 470,017 399,667 369,421 328,720 311,109 10.28%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 10,158 18,547 12,409 6,172 6,182 5,976 5,656 10.24%
Div Payout % 24.02% 29.72% 41.58% 32.26% 18.70% 34.21% 29.24% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 559,977 525,123 470,017 399,667 369,421 328,720 311,109 10.28%
NOSH 190,468 173,881 155,121 154,311 154,569 149,418 141,413 5.08%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.47% 22.30% 16.16% 13.12% 18.13% 17.18% 26.00% -
ROE 7.55% 11.89% 6.35% 4.79% 8.95% 5.32% 6.22% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 147.41 168.55 136.25 101.17 129.42 71.98 54.38 18.06%
EPS 22.20 35.89 19.24 12.40 21.39 11.69 13.68 8.39%
DPS 5.33 10.67 8.00 4.00 4.00 4.00 4.00 4.89%
NAPS 2.94 3.02 3.03 2.59 2.39 2.20 2.20 4.94%
Adjusted Per Share Value based on latest NOSH - 154,226
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 33.37 34.83 25.12 18.56 23.78 12.78 9.14 24.06%
EPS 5.03 7.42 3.55 2.27 3.93 2.08 2.30 13.91%
DPS 1.21 2.20 1.47 0.73 0.73 0.71 0.67 10.34%
NAPS 0.6655 0.6241 0.5586 0.475 0.4391 0.3907 0.3698 10.27%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.41 1.34 1.09 0.83 1.41 0.98 -
P/RPS 1.22 0.84 0.98 1.08 0.64 1.96 1.80 -6.27%
P/EPS 8.11 3.93 6.96 8.79 3.88 12.06 7.16 2.09%
EY 12.33 25.46 14.36 11.38 25.77 8.29 13.96 -2.04%
DY 2.96 7.57 5.97 3.67 4.82 2.84 4.08 -5.20%
P/NAPS 0.61 0.47 0.44 0.42 0.35 0.64 0.45 5.19%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 1.82 1.47 1.34 1.06 0.77 1.29 0.95 -
P/RPS 1.23 0.87 0.98 1.05 0.59 1.79 1.75 -5.70%
P/EPS 8.20 4.10 6.96 8.55 3.60 11.03 6.94 2.81%
EY 12.20 24.42 14.36 11.70 27.77 9.06 14.40 -2.72%
DY 2.93 7.26 5.97 3.77 5.19 3.10 4.21 -5.85%
P/NAPS 0.62 0.49 0.44 0.41 0.32 0.59 0.43 6.28%

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