[CRESNDO] YoY TTM Result on 31-Oct-2008 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 25.43%
YoY- 97.24%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 276,520 201,750 170,075 194,077 98,265 81,376 80,536 22.81%
PBT 81,066 39,997 28,139 49,349 24,338 28,429 22,646 23.67%
Tax -18,246 -10,347 -5,993 -12,194 -6,349 -6,907 -6,693 18.18%
NP 62,820 29,650 22,146 37,155 17,989 21,522 15,953 25.65%
-
NP to SH 60,836 26,079 20,875 34,555 17,519 20,930 15,522 25.55%
-
Tax Rate 22.51% 25.87% 21.30% 24.71% 26.09% 24.30% 29.55% -
Total Cost 213,700 172,100 147,929 156,922 80,276 59,854 64,583 22.06%
-
Net Worth 526,201 469,844 399,446 369,363 341,213 310,956 297,802 9.94%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 22,435 15,454 10,806 10,845 10,123 9,902 9,934 14.53%
Div Payout % 36.88% 59.26% 51.77% 31.39% 57.79% 47.31% 64.00% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 526,201 469,844 399,446 369,363 341,213 310,956 297,802 9.94%
NOSH 174,238 155,064 154,226 154,545 155,097 141,344 141,810 3.49%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 22.72% 14.70% 13.02% 19.14% 18.31% 26.45% 19.81% -
ROE 11.56% 5.55% 5.23% 9.36% 5.13% 6.73% 5.21% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 158.70 130.11 110.28 125.58 63.36 57.57 56.79 18.67%
EPS 34.92 16.82 13.54 22.36 11.30 14.81 10.95 21.31%
DPS 12.88 10.00 7.00 7.00 6.53 7.00 7.00 10.69%
NAPS 3.02 3.03 2.59 2.39 2.20 2.20 2.10 6.23%
Adjusted Per Share Value based on latest NOSH - 154,545
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 32.86 23.98 20.21 23.07 11.68 9.67 9.57 22.81%
EPS 7.23 3.10 2.48 4.11 2.08 2.49 1.84 25.60%
DPS 2.67 1.84 1.28 1.29 1.20 1.18 1.18 14.57%
NAPS 0.6254 0.5584 0.4747 0.439 0.4055 0.3696 0.3539 9.94%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.41 1.34 1.09 0.83 1.41 0.98 0.98 -
P/RPS 0.89 1.03 0.99 0.66 2.23 1.70 1.73 -10.48%
P/EPS 4.04 7.97 8.05 3.71 12.48 6.62 8.95 -12.41%
EY 24.76 12.55 12.42 26.94 8.01 15.11 11.17 14.17%
DY 9.13 7.46 6.42 8.43 4.63 7.14 7.14 4.18%
P/NAPS 0.47 0.44 0.42 0.35 0.64 0.45 0.47 0.00%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 21/12/05 -
Price 1.47 1.34 1.06 0.77 1.29 0.95 0.88 -
P/RPS 0.93 1.03 0.96 0.61 2.04 1.65 1.55 -8.15%
P/EPS 4.21 7.97 7.83 3.44 11.42 6.42 8.04 -10.21%
EY 23.75 12.55 12.77 29.04 8.76 15.59 12.44 11.37%
DY 8.76 7.46 6.60 9.09 5.06 7.37 7.95 1.62%
P/NAPS 0.49 0.44 0.41 0.32 0.59 0.43 0.42 2.60%

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