[CRESNDO] YoY 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- 89.55%
YoY- 59.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 86,657 71,928 74,656 54,715 42,777 46,817 31,660 18.25%
PBT 36,162 15,424 20,505 13,871 8,211 11,280 8,584 27.05%
Tax -9,049 -3,855 -5,018 -3,714 -2,074 -2,780 -2,385 24.86%
NP 27,113 11,569 15,487 10,157 6,137 8,500 6,199 27.85%
-
NP to SH 25,892 9,403 14,635 9,121 5,731 7,295 5,874 28.01%
-
Tax Rate 25.02% 24.99% 24.47% 26.78% 25.26% 24.65% 27.78% -
Total Cost 59,544 60,359 59,169 44,558 36,640 38,317 25,461 15.19%
-
Net Worth 613,766 559,200 513,967 458,364 395,454 359,329 329,480 10.91%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 14,226 7,660 8,711 6,173 4,634 4,646 4,472 21.25%
Div Payout % 54.95% 81.47% 59.52% 67.68% 80.86% 63.69% 76.14% -
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 613,766 559,200 513,967 458,364 395,454 359,329 329,480 10.91%
NOSH 203,233 191,507 174,226 154,331 154,474 154,883 149,086 5.29%
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 31.29% 16.08% 20.74% 18.56% 14.35% 18.16% 19.58% -
ROE 4.22% 1.68% 2.85% 1.99% 1.45% 2.03% 1.78% -
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 42.64 37.56 42.85 35.45 27.69 30.23 21.24 12.30%
EPS 12.74 4.91 8.40 5.91 3.71 4.71 3.94 21.58%
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 10.30 8.55 8.87 6.50 5.08 5.56 3.76 18.27%
EPS 3.08 1.12 1.74 1.08 0.68 0.87 0.70 27.98%
DPS 1.69 0.91 1.04 0.73 0.55 0.55 0.53 21.29%
NAPS 0.7295 0.6646 0.6109 0.5448 0.47 0.4271 0.3916 10.91%
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 7.27 5.40 3.94 3.22 3.58 3.24 7.96 -1.49%
P/EPS 24.33 41.34 20.12 19.29 26.68 20.81 42.89 -9.00%
EY 4.11 2.42 4.97 5.18 3.75 4.81 2.33 9.91%
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 7.60 4.95 3.13 3.36 3.83 3.21 7.35 0.55%
P/EPS 25.43 37.88 15.95 20.14 28.57 20.59 39.59 -7.10%
EY 3.93 2.64 6.27 4.97 3.50 4.86 2.53 7.60%
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