[CRESNDO] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -21.12%
YoY- -16.3%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 201,750 170,075 194,077 98,265 81,376 80,536 77,905 17.17%
PBT 39,997 28,139 49,349 24,338 28,429 22,646 23,506 9.25%
Tax -10,347 -5,993 -12,194 -6,349 -6,907 -6,693 -6,137 9.09%
NP 29,650 22,146 37,155 17,989 21,522 15,953 17,369 9.31%
-
NP to SH 26,079 20,875 34,555 17,519 20,930 15,522 17,369 7.00%
-
Tax Rate 25.87% 21.30% 24.71% 26.09% 24.30% 29.55% 26.11% -
Total Cost 172,100 147,929 156,922 80,276 59,854 64,583 60,536 19.01%
-
Net Worth 469,844 399,446 369,363 341,213 310,956 297,802 273,206 9.45%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 15,454 10,806 10,845 10,123 9,902 9,934 8,354 10.79%
Div Payout % 59.26% 51.77% 31.39% 57.79% 47.31% 64.00% 48.10% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 469,844 399,446 369,363 341,213 310,956 297,802 273,206 9.45%
NOSH 155,064 154,226 154,545 155,097 141,344 141,810 141,557 1.52%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 14.70% 13.02% 19.14% 18.31% 26.45% 19.81% 22.30% -
ROE 5.55% 5.23% 9.36% 5.13% 6.73% 5.21% 6.36% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 130.11 110.28 125.58 63.36 57.57 56.79 55.03 15.41%
EPS 16.82 13.54 22.36 11.30 14.81 10.95 12.27 5.39%
DPS 10.00 7.00 7.00 6.53 7.00 7.00 5.90 9.18%
NAPS 3.03 2.59 2.39 2.20 2.20 2.10 1.93 7.80%
Adjusted Per Share Value based on latest NOSH - 155,097
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 23.98 20.21 23.07 11.68 9.67 9.57 9.26 17.17%
EPS 3.10 2.48 4.11 2.08 2.49 1.84 2.06 7.04%
DPS 1.84 1.28 1.29 1.20 1.18 1.18 0.99 10.87%
NAPS 0.5584 0.4747 0.439 0.4055 0.3696 0.3539 0.3247 9.45%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.34 1.09 0.83 1.41 0.98 0.98 1.15 -
P/RPS 1.03 0.99 0.66 2.23 1.70 1.73 2.09 -11.11%
P/EPS 7.97 8.05 3.71 12.48 6.62 8.95 9.37 -2.65%
EY 12.55 12.42 26.94 8.01 15.11 11.17 10.67 2.74%
DY 7.46 6.42 8.43 4.63 7.14 7.14 5.13 6.43%
P/NAPS 0.44 0.42 0.35 0.64 0.45 0.47 0.60 -5.03%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 -
Price 1.34 1.06 0.77 1.29 0.95 0.88 1.03 -
P/RPS 1.03 0.96 0.61 2.04 1.65 1.55 1.87 -9.45%
P/EPS 7.97 7.83 3.44 11.42 6.42 8.04 8.39 -0.85%
EY 12.55 12.77 29.04 8.76 15.59 12.44 11.91 0.87%
DY 7.46 6.60 9.09 5.06 7.37 7.95 5.73 4.49%
P/NAPS 0.44 0.41 0.32 0.59 0.43 0.42 0.53 -3.05%

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