[CRESNDO] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 13.67%
YoY- 36.49%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 93,618 81,765 87,391 69,349 59,257 60,724 63,676 6.63%
PBT 29,955 24,782 23,395 21,112 15,197 18,285 14,542 12.79%
Tax -7,632 -6,040 -6,333 -6,273 -4,325 -5,540 -5,189 6.63%
NP 22,323 18,742 17,062 14,839 10,872 12,745 9,353 15.59%
-
NP to SH 22,211 18,134 16,702 14,839 10,872 12,745 9,353 15.49%
-
Tax Rate 25.48% 24.37% 27.07% 29.71% 28.46% 30.30% 35.68% -
Total Cost 71,295 63,023 70,329 54,510 48,385 47,979 54,323 4.63%
-
Net Worth 329,480 305,397 296,423 270,770 237,015 216,780 216,156 7.27%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 10,123 9,902 9,934 11,232 5,444 5,427 5,428 10.94%
Div Payout % 45.58% 54.61% 59.48% 75.69% 50.08% 42.59% 58.04% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 329,480 305,397 296,423 270,770 237,015 216,780 216,156 7.27%
NOSH 149,086 141,387 141,829 141,764 111,800 108,390 108,621 5.41%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 23.84% 22.92% 19.52% 21.40% 18.35% 20.99% 14.69% -
ROE 6.74% 5.94% 5.63% 5.48% 4.59% 5.88% 4.33% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 62.79 57.83 61.62 48.92 53.00 56.02 58.62 1.15%
EPS 14.90 12.83 11.78 10.47 9.72 11.76 8.61 9.56%
DPS 6.79 7.00 7.00 7.92 4.87 5.00 5.00 5.23%
NAPS 2.21 2.16 2.09 1.91 2.12 2.00 1.99 1.76%
Adjusted Per Share Value based on latest NOSH - 141,764
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 11.13 9.72 10.39 8.24 7.04 7.22 7.57 6.63%
EPS 2.64 2.16 1.99 1.76 1.29 1.51 1.11 15.52%
DPS 1.20 1.18 1.18 1.33 0.65 0.65 0.65 10.75%
NAPS 0.3916 0.363 0.3523 0.3218 0.2817 0.2576 0.2569 7.27%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.69 0.99 1.04 1.19 1.03 1.03 1.28 -
P/RPS 2.69 1.71 1.69 2.43 1.94 1.84 2.18 3.56%
P/EPS 11.34 7.72 8.83 11.37 10.59 8.76 14.87 -4.41%
EY 8.82 12.96 11.32 8.80 9.44 11.42 6.73 4.60%
DY 4.02 7.07 6.73 6.66 4.73 4.85 3.91 0.46%
P/NAPS 0.76 0.46 0.50 0.62 0.49 0.52 0.64 2.90%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 -
Price 1.56 1.01 0.95 1.14 0.98 0.98 0.90 -
P/RPS 2.48 1.75 1.54 2.33 1.85 1.75 1.54 8.26%
P/EPS 10.47 7.87 8.07 10.89 10.08 8.33 10.45 0.03%
EY 9.55 12.70 12.40 9.18 9.92 12.00 9.57 -0.03%
DY 4.35 6.93 7.37 6.95 4.97 5.10 5.56 -4.00%
P/NAPS 0.71 0.47 0.45 0.60 0.46 0.49 0.45 7.89%

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