[CRESNDO] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -7.07%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 194,077 98,265 81,376 80,536 77,905 64,693 56,160 22.93%
PBT 49,349 24,338 28,429 22,646 23,506 16,229 15,711 20.99%
Tax -12,194 -6,349 -6,907 -6,693 -6,137 -4,426 -4,607 17.59%
NP 37,155 17,989 21,522 15,953 17,369 11,803 11,104 22.27%
-
NP to SH 34,555 17,519 20,930 15,522 17,369 11,803 11,104 20.80%
-
Tax Rate 24.71% 26.09% 24.30% 29.55% 26.11% 27.27% 29.32% -
Total Cost 156,922 80,276 59,854 64,583 60,536 52,890 45,056 23.09%
-
Net Worth 369,363 341,213 310,956 297,802 273,206 239,423 217,142 9.24%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 10,845 10,123 9,902 9,934 8,354 5,607 5,428 12.21%
Div Payout % 31.39% 57.79% 47.31% 64.00% 48.10% 47.51% 48.88% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 369,363 341,213 310,956 297,802 273,206 239,423 217,142 9.24%
NOSH 154,545 155,097 141,344 141,810 141,557 115,107 108,571 6.05%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.14% 18.31% 26.45% 19.81% 22.30% 18.24% 19.77% -
ROE 9.36% 5.13% 6.73% 5.21% 6.36% 4.93% 5.11% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 125.58 63.36 57.57 56.79 55.03 56.20 51.73 15.91%
EPS 22.36 11.30 14.81 10.95 12.27 10.25 10.23 13.90%
DPS 7.00 6.53 7.00 7.00 5.90 4.87 5.00 5.76%
NAPS 2.39 2.20 2.20 2.10 1.93 2.08 2.00 3.01%
Adjusted Per Share Value based on latest NOSH - 141,810
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 23.07 11.68 9.67 9.57 9.26 7.69 6.67 22.95%
EPS 4.11 2.08 2.49 1.84 2.06 1.40 1.32 20.81%
DPS 1.29 1.20 1.18 1.18 0.99 0.67 0.65 12.09%
NAPS 0.439 0.4055 0.3696 0.3539 0.3247 0.2846 0.2581 9.24%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.83 1.41 0.98 0.98 1.15 1.20 0.95 -
P/RPS 0.66 2.23 1.70 1.73 2.09 2.14 1.84 -15.69%
P/EPS 3.71 12.48 6.62 8.95 9.37 11.70 9.29 -14.17%
EY 26.94 8.01 15.11 11.17 10.67 8.54 10.77 16.49%
DY 8.43 4.63 7.14 7.14 5.13 4.06 5.26 8.17%
P/NAPS 0.35 0.64 0.45 0.47 0.60 0.58 0.48 -5.12%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 -
Price 0.77 1.29 0.95 0.88 1.03 1.04 0.90 -
P/RPS 0.61 2.04 1.65 1.55 1.87 1.85 1.74 -16.01%
P/EPS 3.44 11.42 6.42 8.04 8.39 10.14 8.80 -14.47%
EY 29.04 8.76 15.59 12.44 11.91 9.86 11.36 16.91%
DY 9.09 5.06 7.37 7.95 5.73 4.68 5.56 8.52%
P/NAPS 0.32 0.59 0.43 0.42 0.53 0.50 0.45 -5.51%

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