[CRESNDO] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 10.62%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 310,355 307,718 282,606 267,877 282,578 281,182 321,360 -2.29%
PBT 158,774 151,357 107,548 86,810 79,982 72,078 86,987 49.19%
Tax -32,361 -34,290 -27,274 -22,080 -20,371 -18,241 -22,283 28.15%
NP 126,413 117,067 80,274 64,730 59,611 53,837 64,704 56.09%
-
NP to SH 120,814 113,846 76,578 60,089 54,322 48,422 60,076 59.12%
-
Tax Rate 20.38% 22.66% 25.36% 25.43% 25.47% 25.31% 25.62% -
Total Cost 183,942 190,651 202,332 203,147 222,967 227,345 256,656 -19.86%
-
Net Worth 721,411 667,401 613,766 617,720 596,235 570,529 559,200 18.45%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 34,708 29,763 29,763 23,197 23,197 20,020 25,247 23.56%
Div Payout % 28.73% 26.14% 38.87% 38.61% 42.70% 41.35% 42.03% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 721,411 667,401 613,766 617,720 596,235 570,529 559,200 18.45%
NOSH 227,574 220,993 203,233 194,864 194,213 194,057 191,507 12.15%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 40.73% 38.04% 28.40% 24.16% 21.10% 19.15% 20.13% -
ROE 16.75% 17.06% 12.48% 9.73% 9.11% 8.49% 10.74% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 136.38 139.24 139.05 137.47 145.50 144.90 167.81 -12.87%
EPS 53.09 51.52 37.68 30.84 27.97 24.95 31.37 41.87%
DPS 15.25 13.47 14.64 12.00 11.94 10.32 13.18 10.18%
NAPS 3.17 3.02 3.02 3.17 3.07 2.94 2.92 5.61%
Adjusted Per Share Value based on latest NOSH - 194,864
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 36.89 36.57 33.59 31.84 33.58 33.42 38.19 -2.27%
EPS 14.36 13.53 9.10 7.14 6.46 5.76 7.14 59.12%
DPS 4.13 3.54 3.54 2.76 2.76 2.38 3.00 23.68%
NAPS 0.8574 0.7932 0.7295 0.7342 0.7086 0.6781 0.6646 18.45%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.82 3.29 3.10 2.35 1.73 1.80 2.03 -
P/RPS 2.07 2.36 2.23 1.71 1.19 1.24 1.21 42.89%
P/EPS 5.31 6.39 8.23 7.62 6.19 7.21 6.47 -12.31%
EY 18.83 15.66 12.15 13.12 16.17 13.86 15.45 14.05%
DY 5.41 4.09 4.72 5.11 6.90 5.73 6.49 -11.39%
P/NAPS 0.89 1.09 1.03 0.74 0.56 0.61 0.70 17.31%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.98 3.20 3.24 2.81 2.14 1.82 1.86 -
P/RPS 2.19 2.30 2.33 2.04 1.47 1.26 1.11 57.11%
P/EPS 5.61 6.21 8.60 9.11 7.65 7.29 5.93 -3.62%
EY 17.81 16.10 11.63 10.97 13.07 13.71 16.87 3.67%
DY 5.12 4.21 4.52 4.27 5.58 5.67 7.09 -19.46%
P/NAPS 0.94 1.06 1.07 0.89 0.70 0.62 0.64 29.12%

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