[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

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	93,618	81,765	87,391	69,349	59,257	60,724	63,676	6.63%
YoY %	14.50%	-6.44%	26.02%	17.03%	-2.42%	-4.64%	-	-
Horiz. %	147.02%	128.41%	137.24%	108.91%	93.06%	95.36%	100.00%	-
PBT	29,955	24,782	23,395	21,112	15,197	18,285	14,542	12.79%
YoY %	20.87%	5.93%	10.81%	38.92%	-16.89%	25.74%	-	-
Horiz. %	205.99%	170.42%	160.88%	145.18%	104.50%	125.74%	100.00%	-
Tax	-7,632	-6,040	-6,333	-6,273	-4,325	-5,540	-5,189	6.63%
YoY %	-26.36%	4.63%	-0.96%	-45.04%	21.93%	-6.76%	-	-
Horiz. %	147.08%	116.40%	122.05%	120.89%	83.35%	106.76%	100.00%	-
NP	22,323	18,742	17,062	14,839	10,872	12,745	9,353	15.59%
YoY %	19.11%	9.85%	14.98%	36.49%	-14.70%	36.27%	-	-
Horiz. %	238.67%	200.38%	182.42%	158.65%	116.24%	136.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,211	18,134	16,702	14,839	10,872	12,745	9,353	15.49%
YoY %	22.48%	8.57%	12.55%	36.49%	-14.70%	36.27%	-	-
Horiz. %	237.47%	193.88%	178.57%	158.65%	116.24%	136.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.48%	24.37%	27.07%	29.71%	28.46%	30.30%	35.68%	-
YoY %	4.55%	-9.97%	-8.89%	4.39%	-6.07%	-15.08%	-	-
Horiz. %	71.41%	68.30%	75.87%	83.27%	79.76%	84.92%	100.00%	-
Total Cost	71,295	63,023	70,329	54,510	48,385	47,979	54,323	4.63%
YoY %	13.13%	-10.39%	29.02%	12.66%	0.85%	-11.68%	-	-
Horiz. %	131.24%	116.02%	129.46%	100.34%	89.07%	88.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	329,480	305,397	296,423	270,770	237,015	216,780	216,156	7.27%
YoY %	7.89%	3.03%	9.47%	14.24%	9.33%	0.29%	-	-
Horiz. %	152.43%	141.29%	137.13%	125.27%	109.65%	100.29%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	10,123	9,902	9,934	11,232	5,444	5,427	5,428	10.94%
YoY %	2.23%	-0.32%	-11.56%	106.32%	0.31%	-0.02%	-	-
Horiz. %	186.50%	182.42%	183.01%	206.93%	100.29%	99.98%	100.00%	-
Div Payout %	45.58%	54.61%	59.48%	75.69%	50.08%	42.59%	58.04%	-
YoY %	-16.54%	-8.19%	-21.42%	51.14%	17.59%	-26.62%	-	-
Horiz. %	78.53%	94.09%	102.48%	130.41%	86.29%	73.38%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	329,480	305,397	296,423	270,770	237,015	216,780	216,156	7.27%
YoY %	7.89%	3.03%	9.47%	14.24%	9.33%	0.29%	-	-
Horiz. %	152.43%	141.29%	137.13%	125.27%	109.65%	100.29%	100.00%	-
NOSH	149,086	141,387	141,829	141,764	111,800	108,390	108,621	5.41%
YoY %	5.45%	-0.31%	0.05%	26.80%	3.15%	-0.21%	-	-
Horiz. %	137.25%	130.17%	130.57%	130.51%	102.93%	99.79%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	23.84%	22.92%	19.52%	21.40%	18.35%	20.99%	14.69%	-
YoY %	4.01%	17.42%	-8.79%	16.62%	-12.58%	42.89%	-	-
Horiz. %	162.29%	156.02%	132.88%	145.68%	124.91%	142.89%	100.00%	-
ROE	6.74%	5.94%	5.63%	5.48%	4.59%	5.88%	4.33%	-
YoY %	13.47%	5.51%	2.74%	19.39%	-21.94%	35.80%	-	-
Horiz. %	155.66%	137.18%	130.02%	126.56%	106.00%	135.80%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	62.79	57.83	61.62	48.92	53.00	56.02	58.62	1.15%
YoY %	8.58%	-6.15%	25.96%	-7.70%	-5.39%	-4.44%	-	-
Horiz. %	107.11%	98.65%	105.12%	83.45%	90.41%	95.56%	100.00%	-
EPS	14.90	12.83	11.78	10.47	9.72	11.76	8.61	9.56%
YoY %	16.13%	8.91%	12.51%	7.72%	-17.35%	36.59%	-	-
Horiz. %	173.05%	149.01%	136.82%	121.60%	112.89%	136.59%	100.00%	-
DPS	6.79	7.00	7.00	7.92	4.87	5.00	5.00	5.23%
YoY %	-3.00%	0.00%	-11.62%	62.63%	-2.60%	0.00%	-	-
Horiz. %	135.80%	140.00%	140.00%	158.40%	97.40%	100.00%	100.00%	-
NAPS	2.21	2.16	2.09	1.91	2.12	2.00	1.99	1.76%
YoY %	2.31%	3.35%	9.42%	-9.91%	6.00%	0.50%	-	-
Horiz. %	111.06%	108.54%	105.03%	95.98%	106.53%	100.50%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 141,764
RPS	11.13	9.72	10.39	8.24	7.04	7.22	7.57	6.63%
YoY %	14.51%	-6.45%	26.09%	17.05%	-2.49%	-4.62%	-	-
Horiz. %	147.03%	128.40%	137.25%	108.85%	93.00%	95.38%	100.00%	-
EPS	2.64	2.16	1.99	1.76	1.29	1.51	1.11	15.52%
YoY %	22.22%	8.54%	13.07%	36.43%	-14.57%	36.04%	-	-
Horiz. %	237.84%	194.59%	179.28%	158.56%	116.22%	136.04%	100.00%	-
DPS	1.20	1.18	1.18	1.33	0.65	0.65	0.65	10.75%
YoY %	1.69%	0.00%	-11.28%	104.62%	0.00%	0.00%	-	-
Horiz. %	184.62%	181.54%	181.54%	204.62%	100.00%	100.00%	100.00%	-
NAPS	0.3916	0.363	0.3523	0.3218	0.2817	0.2576	0.2569	7.27%
YoY %	7.88%	3.04%	9.48%	14.24%	9.36%	0.27%	-	-
Horiz. %	152.43%	141.30%	137.14%	125.26%	109.65%	100.27%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	57.31%	1.18%	-30.45%	25.26%	5.43%	-15.60%	-	-
Horiz. %	123.39%	78.44%	77.52%	111.47%	88.99%	84.40%	100.00%	-
P/EPS	11.34	7.72	8.83	11.37	10.59	8.76	14.87	-4.41%
YoY %	46.89%	-12.57%	-22.34%	7.37%	20.89%	-41.09%	-	-
Horiz. %	76.26%	51.92%	59.38%	76.46%	71.22%	58.91%	100.00%	-
EY	8.82	12.96	11.32	8.80	9.44	11.42	6.73	4.60%
YoY %	-31.94%	14.49%	28.64%	-6.78%	-17.34%	69.69%	-	-
Horiz. %	131.05%	192.57%	168.20%	130.76%	140.27%	169.69%	100.00%	-
DY	4.02	7.07	6.73	6.66	4.73	4.85	3.91	0.46%
YoY %	-43.14%	5.05%	1.05%	40.80%	-2.47%	24.04%	-	-
Horiz. %	102.81%	180.82%	172.12%	170.33%	120.97%	124.04%	100.00%	-
P/NAPS	0.76	0.46	0.50	0.62	0.49	0.52	0.64	2.90%
YoY %	65.22%	-8.00%	-19.35%	26.53%	-5.77%	-18.75%	-	-
Horiz. %	118.75%	71.88%	78.12%	96.88%	76.56%	81.25%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	41.71%	13.64%	-33.91%	25.95%	5.71%	13.64%	-	-
Horiz. %	161.04%	113.64%	100.00%	151.30%	120.13%	113.64%	100.00%	-
P/EPS	10.47	7.87	8.07	10.89	10.08	8.33	10.45	0.03%
YoY %	33.04%	-2.48%	-25.90%	8.04%	21.01%	-20.29%	-	-
Horiz. %	100.19%	75.31%	77.22%	104.21%	96.46%	79.71%	100.00%	-
EY	9.55	12.70	12.40	9.18	9.92	12.00	9.57	-0.03%
YoY %	-24.80%	2.42%	35.08%	-7.46%	-17.33%	25.39%	-	-
Horiz. %	99.79%	132.71%	129.57%	95.92%	103.66%	125.39%	100.00%	-
DY	4.35	6.93	7.37	6.95	4.97	5.10	5.56	-4.00%
YoY %	-37.23%	-5.97%	6.04%	39.84%	-2.55%	-8.27%	-	-
Horiz. %	78.24%	124.64%	132.55%	125.00%	89.39%	91.73%	100.00%	-
P/NAPS	0.71	0.47	0.45	0.60	0.46	0.49	0.45	7.89%
YoY %	51.06%	4.44%	-25.00%	30.43%	-6.12%	8.89%	-	-
Horiz. %	157.78%	104.44%	100.00%	133.33%	102.22%	108.89%	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