[CRESNDO] YoY Cumulative Quarter 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- 86.76%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 193,293 235,712 210,572 219,814 158,519 117,090 150,035 4.31%
PBT 108,465 120,588 49,213 64,944 34,644 20,806 36,697 19.78%
Tax -18,851 -26,342 -12,423 -15,935 -9,020 -5,439 -9,491 12.11%
NP 89,614 94,246 36,790 49,009 25,624 15,367 27,206 21.96%
-
NP to SH 85,293 91,237 31,713 46,809 22,384 14,351 24,793 22.85%
-
Tax Rate 17.38% 21.84% 25.24% 24.54% 26.04% 26.14% 25.86% -
Total Cost 103,679 141,466 173,782 170,805 132,895 101,723 122,829 -2.78%
-
Net Worth 769,389 623,666 559,977 525,123 470,017 399,667 369,421 13.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 15,934 14,455 7,618 13,910 9,307 4,629 4,637 22.83%
Div Payout % 18.68% 15.84% 24.02% 29.72% 41.58% 32.26% 18.70% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 769,389 623,666 559,977 525,123 470,017 399,667 369,421 13.00%
NOSH 227,630 206,511 190,468 173,881 155,121 154,311 154,569 6.66%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 46.36% 39.98% 17.47% 22.30% 16.16% 13.12% 18.13% -
ROE 11.09% 14.63% 5.66% 8.91% 4.76% 3.59% 6.71% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 84.92 114.14 110.55 126.42 102.19 75.88 97.07 -2.20%
EPS 37.47 44.18 16.65 26.92 14.43 9.30 16.04 15.18%
DPS 7.00 7.00 4.00 8.00 6.00 3.00 3.00 15.15%
NAPS 3.38 3.02 2.94 3.02 3.03 2.59 2.39 5.94%
Adjusted Per Share Value based on latest NOSH - 174,238
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 22.97 28.01 25.03 26.13 18.84 13.92 17.83 4.31%
EPS 10.14 10.84 3.77 5.56 2.66 1.71 2.95 22.83%
DPS 1.89 1.72 0.91 1.65 1.11 0.55 0.55 22.83%
NAPS 0.9144 0.7412 0.6655 0.6241 0.5586 0.475 0.4391 12.99%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.80 3.29 1.80 1.41 1.34 1.09 0.83 -
P/RPS 3.30 2.88 1.63 1.12 1.31 1.44 0.86 25.10%
P/EPS 7.47 7.45 10.81 5.24 9.29 11.72 5.17 6.32%
EY 13.38 13.43 9.25 19.09 10.77 8.53 19.33 -5.94%
DY 2.50 2.13 2.22 5.67 4.48 2.75 3.61 -5.93%
P/NAPS 0.83 1.09 0.61 0.47 0.44 0.42 0.35 15.47%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 -
Price 2.40 3.20 1.82 1.47 1.34 1.06 0.77 -
P/RPS 2.83 2.80 1.65 1.16 1.31 1.40 0.79 23.68%
P/EPS 6.41 7.24 10.93 5.46 9.29 11.40 4.80 4.93%
EY 15.61 13.81 9.15 18.31 10.77 8.77 20.83 -4.69%
DY 2.92 2.19 2.20 5.44 4.48 2.83 3.90 -4.70%
P/NAPS 0.71 1.06 0.62 0.49 0.44 0.41 0.32 14.19%

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