[CRESNDO] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -6.13%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 163,272 93,618 81,765 87,391 69,349 59,257 60,724 17.90%
PBT 39,674 29,955 24,782 23,395 21,112 15,197 18,285 13.76%
Tax -9,719 -7,632 -6,040 -6,333 -6,273 -4,325 -5,540 9.81%
NP 29,955 22,323 18,742 17,062 14,839 10,872 12,745 15.29%
-
NP to SH 27,550 22,211 18,134 16,702 14,839 10,872 12,745 13.69%
-
Tax Rate 24.50% 25.48% 24.37% 27.07% 29.71% 28.46% 30.30% -
Total Cost 133,317 71,295 63,023 70,329 54,510 48,385 47,979 18.55%
-
Net Worth 359,329 329,480 305,397 296,423 270,770 237,015 216,780 8.77%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 10,845 10,123 9,902 9,934 11,232 5,444 5,427 12.21%
Div Payout % 39.37% 45.58% 54.61% 59.48% 75.69% 50.08% 42.59% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 359,329 329,480 305,397 296,423 270,770 237,015 216,780 8.77%
NOSH 154,883 149,086 141,387 141,829 141,764 111,800 108,390 6.12%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.35% 23.84% 22.92% 19.52% 21.40% 18.35% 20.99% -
ROE 7.67% 6.74% 5.94% 5.63% 5.48% 4.59% 5.88% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 105.42 62.79 57.83 61.62 48.92 53.00 56.02 11.10%
EPS 17.79 14.90 12.83 11.78 10.47 9.72 11.76 7.13%
DPS 7.00 6.79 7.00 7.00 7.92 4.87 5.00 5.76%
NAPS 2.32 2.21 2.16 2.09 1.91 2.12 2.00 2.50%
Adjusted Per Share Value based on latest NOSH - 141,829
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 19.41 11.13 9.72 10.39 8.24 7.04 7.22 17.90%
EPS 3.27 2.64 2.16 1.99 1.76 1.29 1.51 13.73%
DPS 1.29 1.20 1.18 1.18 1.33 0.65 0.65 12.09%
NAPS 0.4271 0.3916 0.363 0.3523 0.3218 0.2817 0.2576 8.78%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.98 1.69 0.99 1.04 1.19 1.03 1.03 -
P/RPS 0.93 2.69 1.71 1.69 2.43 1.94 1.84 -10.74%
P/EPS 5.51 11.34 7.72 8.83 11.37 10.59 8.76 -7.42%
EY 18.15 8.82 12.96 11.32 8.80 9.44 11.42 8.02%
DY 7.14 4.02 7.07 6.73 6.66 4.73 4.85 6.65%
P/NAPS 0.42 0.76 0.46 0.50 0.62 0.49 0.52 -3.49%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 0.97 1.56 1.01 0.95 1.14 0.98 0.98 -
P/RPS 0.92 2.48 1.75 1.54 2.33 1.85 1.75 -10.15%
P/EPS 5.45 10.47 7.87 8.07 10.89 10.08 8.33 -6.82%
EY 18.34 9.55 12.70 12.40 9.18 9.92 12.00 7.31%
DY 7.22 4.35 6.93 7.37 6.95 4.97 5.10 5.95%
P/NAPS 0.42 0.71 0.47 0.45 0.60 0.46 0.49 -2.53%

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