[CRESNDO] YoY TTM Result on 31-Jan-2002 [#4]

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	83,904	62,433	62,525	62,109	59,863	58,088	7.62%
YoY %	34.39%	-0.15%	0.67%	3.75%	3.06%	-	-
Horiz. %	144.44%	107.48%	107.64%	106.92%	103.06%	100.00%	-
PBT	23,083	17,642	17,286	17,747	14,692	20,391	2.50%
YoY %	30.84%	2.06%	-2.60%	20.79%	-27.95%	-	-
Horiz. %	113.20%	86.52%	84.77%	87.03%	72.05%	100.00%	-
Tax	-7,026	-4,678	-4,562	-5,987	-5,195	-4,765	8.06%
YoY %	-50.19%	-2.54%	23.80%	-15.25%	-9.02%	-	-
Horiz. %	147.45%	98.17%	95.74%	125.65%	109.02%	100.00%	-
NP	16,057	12,964	12,724	11,760	9,497	15,626	0.54%
YoY %	23.86%	1.89%	8.20%	23.83%	-39.22%	-	-
Horiz. %	102.76%	82.96%	81.43%	75.26%	60.78%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	16,057	12,964	12,724	11,760	9,497	15,626	0.54%
YoY %	23.86%	1.89%	8.20%	23.83%	-39.22%	-	-
Horiz. %	102.76%	82.96%	81.43%	75.26%	60.78%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	30.44%	26.52%	26.39%	33.74%	35.36%	23.37%	-
YoY %	14.78%	0.49%	-21.78%	-4.58%	51.31%	-	-
Horiz. %	130.25%	113.48%	112.92%	144.37%	151.31%	100.00%	-
Total Cost	67,847	49,469	49,801	50,349	50,366	42,462	9.81%
YoY %	37.15%	-0.67%	-1.09%	-0.03%	18.61%	-	-
Horiz. %	159.78%	116.50%	117.28%	118.57%	118.61%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	283,979	234,372	218,397	217,108	210,296	205,105	6.71%
YoY %	21.17%	7.31%	0.59%	3.24%	2.53%	-	-
Horiz. %	138.46%	114.27%	106.48%	105.85%	102.53%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	9,932	6,979	5,444	5,427	5,428	3,255	24.96%
YoY %	42.31%	28.20%	0.31%	-0.02%	66.76%	-	-
Horiz. %	305.13%	214.41%	167.25%	166.73%	166.76%	100.00%	-
Div Payout %	61.86%	53.84%	42.79%	46.16%	57.16%	20.83%	-
YoY %	14.90%	25.82%	-7.30%	-19.24%	174.41%	-	-
Horiz. %	296.98%	258.47%	205.42%	221.60%	274.41%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	283,979	234,372	218,397	217,108	210,296	205,105	6.71%
YoY %	21.17%	7.31%	0.59%	3.24%	2.53%	-	-
Horiz. %	138.46%	114.27%	106.48%	105.85%	102.53%	100.00%	-
NOSH	141,989	117,186	109,198	108,554	108,399	108,521	5.51%
YoY %	21.17%	7.32%	0.59%	0.14%	-0.11%	-	-
Horiz. %	130.84%	107.98%	100.62%	100.03%	99.89%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	19.14%	20.76%	20.35%	18.93%	15.86%	26.90%	-
YoY %	-7.80%	2.01%	7.50%	19.36%	-41.04%	-	-
Horiz. %	71.15%	77.17%	75.65%	70.37%	58.96%	100.00%	-
ROE	5.65%	5.53%	5.83%	5.42%	4.52%	7.62%	-
YoY %	2.17%	-5.15%	7.56%	19.91%	-40.68%	-	-
Horiz. %	74.15%	72.57%	76.51%	71.13%	59.32%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	59.09	53.28	57.26	57.21	55.22	53.53	1.99%
YoY %	10.90%	-6.95%	0.09%	3.60%	3.16%	-	-
Horiz. %	110.39%	99.53%	106.97%	106.87%	103.16%	100.00%	-
EPS	11.31	11.06	11.65	10.83	8.76	14.40	-4.71%
YoY %	2.26%	-5.06%	7.57%	23.63%	-39.17%	-	-
Horiz. %	78.54%	76.81%	80.90%	75.21%	60.83%	100.00%	-
DPS	7.00	5.96	5.00	5.00	5.00	3.00	18.44%
YoY %	17.45%	19.20%	0.00%	0.00%	66.67%	-	-
Horiz. %	233.33%	198.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	2.00	2.00	2.00	2.00	1.94	1.89	1.13%
YoY %	0.00%	0.00%	0.00%	3.09%	2.65%	-	-
Horiz. %	105.82%	105.82%	105.82%	105.82%	102.65%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 108,554
RPS	9.97	7.42	7.43	7.38	7.11	6.90	7.63%
YoY %	34.37%	-0.13%	0.68%	3.80%	3.04%	-	-
Horiz. %	144.49%	107.54%	107.68%	106.96%	103.04%	100.00%	-
EPS	1.91	1.54	1.51	1.40	1.13	1.86	0.53%
YoY %	24.03%	1.99%	7.86%	23.89%	-39.25%	-	-
Horiz. %	102.69%	82.80%	81.18%	75.27%	60.75%	100.00%	-
DPS	1.18	0.83	0.65	0.65	0.65	0.39	24.75%
YoY %	42.17%	27.69%	0.00%	0.00%	66.67%	-	-
Horiz. %	302.56%	212.82%	166.67%	166.67%	166.67%	100.00%	-
NAPS	0.3375	0.2786	0.2596	0.258	0.2499	0.2438	6.71%
YoY %	21.14%	7.32%	0.62%	3.24%	2.50%	-	-
Horiz. %	138.43%	114.27%	106.48%	105.82%	102.50%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/05	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	1.12	1.15	0.86	1.12	1.36	2.00	-
P/RPS	1.90	2.16	1.50	1.96	2.46	3.74	-12.65%
YoY %	-12.04%	44.00%	-23.47%	-20.33%	-34.22%	-	-
Horiz. %	50.80%	57.75%	40.11%	52.41%	65.78%	100.00%	-
P/EPS	9.90	10.40	7.38	10.34	15.52	13.89	-6.54%
YoY %	-4.81%	40.92%	-28.63%	-33.38%	11.74%	-	-
Horiz. %	71.27%	74.87%	53.13%	74.44%	111.74%	100.00%	-
EY	10.10	9.62	13.55	9.67	6.44	7.20	6.99%
YoY %	4.99%	-29.00%	40.12%	50.16%	-10.56%	-	-
Horiz. %	140.28%	133.61%	188.19%	134.31%	89.44%	100.00%	-
DY	6.25	5.18	5.81	4.46	3.68	1.50	32.99%
YoY %	20.66%	-10.84%	30.27%	21.20%	145.33%	-	-
Horiz. %	416.67%	345.33%	387.33%	297.33%	245.33%	100.00%	-
P/NAPS	0.56	0.58	0.43	0.56	0.70	1.06	-11.96%
YoY %	-3.45%	34.88%	-23.21%	-20.00%	-33.96%	-	-
Horiz. %	52.83%	54.72%	40.57%	52.83%	66.04%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	28/03/05	29/03/04	31/03/03	28/03/02	29/03/01	-	-
Price	1.05	1.31	0.84	1.26	1.10	0.00	-
P/RPS	1.78	2.46	1.47	2.20	1.99	0.00	-
YoY %	-27.64%	67.35%	-33.18%	10.55%	0.00%	-	-
Horiz. %	89.45%	123.62%	73.87%	110.55%	100.00%	-	-
P/EPS	9.29	11.84	7.21	11.63	12.56	0.00	-
YoY %	-21.54%	64.22%	-38.01%	-7.40%	0.00%	-	-
Horiz. %	73.96%	94.27%	57.40%	92.60%	100.00%	-	-
EY	10.77	8.44	13.87	8.60	7.96	0.00	-
YoY %	27.61%	-39.15%	61.28%	8.04%	0.00%	-	-
Horiz. %	135.30%	106.03%	174.25%	108.04%	100.00%	-	-
DY	6.66	4.55	5.95	3.97	4.55	0.00	-
YoY %	46.37%	-23.53%	49.87%	-12.75%	0.00%	-	-
Horiz. %	146.37%	100.00%	130.77%	87.25%	100.00%	-	-
P/NAPS	0.53	0.66	0.42	0.63	0.57	0.00	-
YoY %	-19.70%	57.14%	-33.33%	10.53%	0.00%	-	-
Horiz. %	92.98%	115.79%	73.68%	110.53%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos