[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 189.55%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 157,702 157,674 126,738 99,405 79,143 92,551 53,986 19.54%
PBT 61,292 33,726 34,548 21,260 14,844 21,944 14,503 27.12%
Tax -15,433 -8,530 -8,000 -5,677 -3,840 -5,546 -4,255 23.92%
NP 45,859 25,196 26,548 15,583 11,004 16,398 10,248 28.34%
-
NP to SH 43,878 21,622 25,064 13,933 10,264 14,593 9,909 28.11%
-
Tax Rate 25.18% 25.29% 23.16% 26.70% 25.87% 25.27% 29.34% -
Total Cost 111,843 132,478 100,190 83,822 68,139 76,153 43,738 16.92%
-
Net Worth 601,505 550,927 512,041 458,261 395,125 359,021 323,948 10.85%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 13,942 7,546 8,678 6,171 4,630 4,642 4,397 21.18%
Div Payout % 31.77% 34.90% 34.63% 44.30% 45.11% 31.81% 44.38% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 601,505 550,927 512,041 458,261 395,125 359,021 323,948 10.85%
NOSH 199,173 188,673 173,573 154,296 154,345 154,750 146,582 5.23%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 29.08% 15.98% 20.95% 15.68% 13.90% 17.72% 18.98% -
ROE 7.29% 3.92% 4.89% 3.04% 2.60% 4.06% 3.06% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 79.18 83.57 73.02 64.42 51.28 59.81 36.83 13.59%
EPS 22.03 11.46 14.44 9.03 6.65 9.43 6.76 21.73%
DPS 7.00 4.00 5.00 4.00 3.00 3.00 3.00 15.15%
NAPS 3.02 2.92 2.95 2.97 2.56 2.32 2.21 5.33%
Adjusted Per Share Value based on latest NOSH - 154,331
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 18.74 18.74 15.06 11.81 9.41 11.00 6.42 19.52%
EPS 5.21 2.57 2.98 1.66 1.22 1.73 1.18 28.05%
DPS 1.66 0.90 1.03 0.73 0.55 0.55 0.52 21.32%
NAPS 0.7149 0.6548 0.6086 0.5447 0.4696 0.4267 0.385 10.85%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 3.10 2.03 1.69 1.14 0.99 0.98 1.69 -
P/RPS 3.92 2.43 2.31 1.77 1.93 1.64 4.59 -2.59%
P/EPS 14.07 17.71 11.70 12.62 14.89 10.39 25.00 -9.12%
EY 7.11 5.65 8.54 7.92 6.72 9.62 4.00 10.05%
DY 2.26 1.97 2.96 3.51 3.03 3.06 1.78 4.05%
P/NAPS 1.03 0.70 0.57 0.38 0.39 0.42 0.76 5.19%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 28/09/07 -
Price 3.24 1.86 1.34 1.19 1.06 0.97 1.56 -
P/RPS 4.09 2.23 1.84 1.85 2.07 1.62 4.24 -0.59%
P/EPS 14.71 16.23 9.28 13.18 15.94 10.29 23.08 -7.22%
EY 6.80 6.16 10.78 7.59 6.27 9.72 4.33 7.80%
DY 2.16 2.15 3.73 3.36 2.83 3.09 1.92 1.98%
P/NAPS 1.07 0.64 0.45 0.40 0.41 0.42 0.71 7.06%

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