[CRESNDO] QoQ TTM Result on 30-Apr-2015 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 3.56%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 194,570 208,776 244,836 273,478 268,898 267,936 273,348 -20.22%
PBT 36,435 76,142 96,299 161,686 155,696 146,651 179,184 -65.32%
Tax -12,408 -21,643 -25,807 -32,916 -31,155 -24,870 -29,008 -43.14%
NP 24,027 54,499 70,492 128,770 124,541 121,781 150,176 -70.43%
-
NP to SH 17,756 48,986 65,370 123,962 119,696 114,870 144,158 -75.14%
-
Tax Rate 34.06% 28.42% 26.80% 20.36% 20.01% 16.96% 16.19% -
Total Cost 170,543 154,277 174,344 144,708 144,357 146,155 123,172 24.15%
-
Net Worth 690,909 852,618 846,655 851,175 843,854 769,269 765,010 -6.54%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 11,357 15,912 15,912 27,310 27,310 36,419 36,419 -53.91%
Div Payout % 63.97% 32.48% 24.34% 22.03% 22.82% 31.70% 25.26% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 690,909 852,618 846,655 851,175 843,854 769,269 765,010 -6.54%
NOSH 227,272 227,972 226,985 227,587 227,453 227,594 227,681 -0.11%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.35% 26.10% 28.79% 47.09% 46.32% 45.45% 54.94% -
ROE 2.57% 5.75% 7.72% 14.56% 14.18% 14.93% 18.84% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 85.61 91.58 107.86 120.16 118.22 117.73 120.06 -20.13%
EPS 7.81 21.49 28.80 54.47 52.62 50.47 63.32 -75.12%
DPS 5.00 7.00 7.00 12.00 12.00 16.00 16.00 -53.85%
NAPS 3.04 3.74 3.73 3.74 3.71 3.38 3.36 -6.43%
Adjusted Per Share Value based on latest NOSH - 227,587
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.12 24.81 29.10 32.50 31.96 31.84 32.49 -20.24%
EPS 2.11 5.82 7.77 14.73 14.23 13.65 17.13 -75.14%
DPS 1.35 1.89 1.89 3.25 3.25 4.33 4.33 -53.92%
NAPS 0.8212 1.0134 1.0063 1.0116 1.0029 0.9143 0.9092 -6.54%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.67 1.94 2.28 2.43 2.42 2.80 2.96 -
P/RPS 1.95 2.12 2.11 2.02 2.05 2.38 2.47 -14.54%
P/EPS 21.38 9.03 7.92 4.46 4.60 5.55 4.67 174.95%
EY 4.68 11.08 12.63 22.41 21.75 18.03 21.39 -63.58%
DY 2.99 3.61 3.07 4.94 4.96 5.71 5.40 -32.49%
P/NAPS 0.55 0.52 0.61 0.65 0.65 0.83 0.88 -26.83%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 -
Price 1.73 1.78 2.00 2.33 2.49 2.40 2.83 -
P/RPS 2.02 1.94 1.85 1.94 2.11 2.04 2.36 -9.82%
P/EPS 22.14 8.28 6.94 4.28 4.73 4.76 4.47 189.72%
EY 4.52 12.07 14.40 23.38 21.13 21.03 22.37 -65.46%
DY 2.89 3.93 3.50 5.15 4.82 6.67 5.65 -35.96%
P/NAPS 0.57 0.48 0.54 0.62 0.67 0.71 0.84 -22.72%

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