[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 140.33%
YoY- 79.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 120,695 157,702 157,674 126,738 99,405 79,143 92,551 4.52%
PBT 81,702 61,292 33,726 34,548 21,260 14,844 21,944 24.48%
Tax -12,080 -15,433 -8,530 -8,000 -5,677 -3,840 -5,546 13.84%
NP 69,622 45,859 25,196 26,548 15,583 11,004 16,398 27.23%
-
NP to SH 67,222 43,878 21,622 25,064 13,933 10,264 14,593 28.97%
-
Tax Rate 14.79% 25.18% 25.29% 23.16% 26.70% 25.87% 25.27% -
Total Cost 51,073 111,843 132,478 100,190 83,822 68,139 76,153 -6.43%
-
Net Worth 765,128 601,505 550,927 512,041 458,261 395,125 359,021 13.43%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 15,940 13,942 7,546 8,678 6,171 4,630 4,642 22.81%
Div Payout % 23.71% 31.77% 34.90% 34.63% 44.30% 45.11% 31.81% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 765,128 601,505 550,927 512,041 458,261 395,125 359,021 13.43%
NOSH 227,716 199,173 188,673 173,573 154,296 154,345 154,750 6.64%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 57.68% 29.08% 15.98% 20.95% 15.68% 13.90% 17.72% -
ROE 8.79% 7.29% 3.92% 4.89% 3.04% 2.60% 4.06% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 53.00 79.18 83.57 73.02 64.42 51.28 59.81 -1.99%
EPS 29.52 22.03 11.46 14.44 9.03 6.65 9.43 20.93%
DPS 7.00 7.00 4.00 5.00 4.00 3.00 3.00 15.15%
NAPS 3.36 3.02 2.92 2.95 2.97 2.56 2.32 6.36%
Adjusted Per Share Value based on latest NOSH - 174,226
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 14.34 18.74 18.74 15.06 11.81 9.41 11.00 4.51%
EPS 7.99 5.21 2.57 2.98 1.66 1.22 1.73 29.03%
DPS 1.89 1.66 0.90 1.03 0.73 0.55 0.55 22.83%
NAPS 0.9094 0.7149 0.6548 0.6086 0.5447 0.4696 0.4267 13.43%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.96 3.10 2.03 1.69 1.14 0.99 0.98 -
P/RPS 5.58 3.92 2.43 2.31 1.77 1.93 1.64 22.62%
P/EPS 10.03 14.07 17.71 11.70 12.62 14.89 10.39 -0.58%
EY 9.97 7.11 5.65 8.54 7.92 6.72 9.62 0.59%
DY 2.36 2.26 1.97 2.96 3.51 3.03 3.06 -4.23%
P/NAPS 0.88 1.03 0.70 0.57 0.38 0.39 0.42 13.11%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 29/09/08 -
Price 2.83 3.24 1.86 1.34 1.19 1.06 0.97 -
P/RPS 5.34 4.09 2.23 1.84 1.85 2.07 1.62 21.98%
P/EPS 9.59 14.71 16.23 9.28 13.18 15.94 10.29 -1.16%
EY 10.43 6.80 6.16 10.78 7.59 6.27 9.72 1.18%
DY 2.47 2.16 2.15 3.73 3.36 2.83 3.09 -3.66%
P/NAPS 0.84 1.07 0.64 0.45 0.40 0.41 0.42 12.24%

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