[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

Crescendo Q1 FY2016.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
TTM Result
Revenue	194,570	208,776	244,836	273,478	268,898	267,936	273,348	-20.22%
YoY %	-6.80%	-14.73%	-10.47%	1.70%	0.36%	-1.98%	-	-
Horiz. %	71.18%	76.38%	89.57%	100.05%	98.37%	98.02%	100.00%	-
PBT	36,435	76,142	96,299	161,686	155,696	146,651	179,184	-65.32%
YoY %	-52.15%	-20.93%	-40.44%	3.85%	6.17%	-18.16%	-	-
Horiz. %	20.33%	42.49%	53.74%	90.23%	86.89%	81.84%	100.00%	-
Tax	-12,408	-21,643	-25,807	-32,916	-31,155	-24,870	-29,008	-43.14%
YoY %	42.67%	16.14%	21.60%	-5.65%	-25.27%	14.27%	-	-
Horiz. %	42.77%	74.61%	88.97%	113.47%	107.40%	85.73%	100.00%	-
NP	24,027	54,499	70,492	128,770	124,541	121,781	150,176	-70.43%
YoY %	-55.91%	-22.69%	-45.26%	3.40%	2.27%	-18.91%	-	-
Horiz. %	16.00%	36.29%	46.94%	85.75%	82.93%	81.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,756	48,986	65,370	123,962	119,696	114,870	144,158	-75.14%
YoY %	-63.75%	-25.06%	-47.27%	3.56%	4.20%	-20.32%	-	-
Horiz. %	12.32%	33.98%	45.35%	85.99%	83.03%	79.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.06%	28.42%	26.80%	20.36%	20.01%	16.96%	16.19%	-
YoY %	19.85%	6.04%	31.63%	1.75%	17.98%	4.76%	-	-
Horiz. %	210.38%	175.54%	165.53%	125.76%	123.59%	104.76%	100.00%	-
Total Cost	170,543	154,277	174,344	144,708	144,357	146,155	123,172	24.15%
YoY %	10.54%	-11.51%	20.48%	0.24%	-1.23%	18.66%	-	-
Horiz. %	138.46%	125.25%	141.55%	117.48%	117.20%	118.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	690,909	852,618	846,655	851,175	843,854	769,269	765,010	-6.54%
YoY %	-18.97%	0.70%	-0.53%	0.87%	9.70%	0.56%	-	-
Horiz. %	90.31%	111.45%	110.67%	111.26%	110.31%	100.56%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	11,357	15,912	15,912	27,310	27,310	36,419	36,419	-53.91%
YoY %	-28.63%	0.00%	-41.74%	0.00%	-25.01%	0.00%	-	-
Horiz. %	31.18%	43.69%	43.69%	74.99%	74.99%	100.00%	100.00%	-
Div Payout %	63.97%	32.48%	24.34%	22.03%	22.82%	31.70%	25.26%	-
YoY %	96.95%	33.44%	10.49%	-3.46%	-28.01%	25.49%	-	-
Horiz. %	253.25%	128.58%	96.36%	87.21%	90.34%	125.49%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	690,909	852,618	846,655	851,175	843,854	769,269	765,010	-6.54%
YoY %	-18.97%	0.70%	-0.53%	0.87%	9.70%	0.56%	-	-
Horiz. %	90.31%	111.45%	110.67%	111.26%	110.31%	100.56%	100.00%	-
NOSH	227,272	227,972	226,985	227,587	227,453	227,594	227,681	-0.11%
YoY %	-0.31%	0.43%	-0.26%	0.06%	-0.06%	-0.04%	-	-
Horiz. %	99.82%	100.13%	99.69%	99.96%	99.90%	99.96%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	12.35%	26.10%	28.79%	47.09%	46.32%	45.45%	54.94%	-
YoY %	-52.68%	-9.34%	-38.86%	1.66%	1.91%	-17.27%	-	-
Horiz. %	22.48%	47.51%	52.40%	85.71%	84.31%	82.73%	100.00%	-
ROE	2.57%	5.75%	7.72%	14.56%	14.18%	14.93%	18.84%	-
YoY %	-55.30%	-25.52%	-46.98%	2.68%	-5.02%	-20.75%	-	-
Horiz. %	13.64%	30.52%	40.98%	77.28%	75.27%	79.25%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	85.61	91.58	107.86	120.16	118.22	117.73	120.06	-20.13%
YoY %	-6.52%	-15.09%	-10.24%	1.64%	0.42%	-1.94%	-	-
Horiz. %	71.31%	76.28%	89.84%	100.08%	98.47%	98.06%	100.00%	-
EPS	7.81	21.49	28.80	54.47	52.62	50.47	63.32	-75.12%
YoY %	-63.66%	-25.38%	-47.13%	3.52%	4.26%	-20.29%	-	-
Horiz. %	12.33%	33.94%	45.48%	86.02%	83.10%	79.71%	100.00%	-
DPS	5.00	7.00	7.00	12.00	12.00	16.00	16.00	-53.85%
YoY %	-28.57%	0.00%	-41.67%	0.00%	-25.00%	0.00%	-	-
Horiz. %	31.25%	43.75%	43.75%	75.00%	75.00%	100.00%	100.00%	-
NAPS	3.04	3.74	3.73	3.74	3.71	3.38	3.36	-6.43%
YoY %	-18.72%	0.27%	-0.27%	0.81%	9.76%	0.60%	-	-
Horiz. %	90.48%	111.31%	111.01%	111.31%	110.42%	100.60%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 227,587
RPS	69.37	74.44	87.30	97.51	95.88	95.53	97.46	-20.23%
YoY %	-6.81%	-14.73%	-10.47%	1.70%	0.37%	-1.98%	-	-
Horiz. %	71.18%	76.38%	89.58%	100.05%	98.38%	98.02%	100.00%	-
EPS	6.33	17.47	23.31	44.20	42.68	40.96	51.40	-75.15%
YoY %	-63.77%	-25.05%	-47.26%	3.56%	4.20%	-20.31%	-	-
Horiz. %	12.32%	33.99%	45.35%	85.99%	83.04%	79.69%	100.00%	-
DPS	4.05	5.67	5.67	9.74	9.74	12.99	12.99	-53.92%
YoY %	-28.57%	0.00%	-41.79%	0.00%	-25.02%	0.00%	-	-
Horiz. %	31.18%	43.65%	43.65%	74.98%	74.98%	100.00%	100.00%	-
NAPS	2.4635	3.0401	3.0188	3.0349	3.0088	2.7429	2.7277	-6.54%
YoY %	-18.97%	0.71%	-0.53%	0.87%	9.69%	0.56%	-	-
Horiz. %	90.31%	111.45%	110.67%	111.26%	110.31%	100.56%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.02%	0.47%	4.46%	-1.46%	-13.87%	-3.64%	-	-
Horiz. %	78.95%	85.83%	85.43%	81.78%	83.00%	96.36%	100.00%	-
P/EPS	21.38	9.03	7.92	4.46	4.60	5.55	4.67	174.95%
YoY %	136.77%	14.02%	77.58%	-3.04%	-17.12%	18.84%	-	-
Horiz. %	457.82%	193.36%	169.59%	95.50%	98.50%	118.84%	100.00%	-
EY	4.68	11.08	12.63	22.41	21.75	18.03	21.39	-63.58%
YoY %	-57.76%	-12.27%	-43.64%	3.03%	20.63%	-15.71%	-	-
Horiz. %	21.88%	51.80%	59.05%	104.77%	101.68%	84.29%	100.00%	-
DY	2.99	3.61	3.07	4.94	4.96	5.71	5.40	-32.49%
YoY %	-17.17%	17.59%	-37.85%	-0.40%	-13.13%	5.74%	-	-
Horiz. %	55.37%	66.85%	56.85%	91.48%	91.85%	105.74%	100.00%	-
P/NAPS	0.55	0.52	0.61	0.65	0.65	0.83	0.88	-26.83%
YoY %	5.77%	-14.75%	-6.15%	0.00%	-21.69%	-5.68%	-	-
Horiz. %	62.50%	59.09%	69.32%	73.86%	73.86%	94.32%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.12%	4.86%	-4.64%	-8.06%	3.43%	-13.56%	-	-
Horiz. %	85.59%	82.20%	78.39%	82.20%	89.41%	86.44%	100.00%	-
P/EPS	22.14	8.28	6.94	4.28	4.73	4.76	4.47	189.72%
YoY %	167.39%	19.31%	62.15%	-9.51%	-0.63%	6.49%	-	-
Horiz. %	495.30%	185.23%	155.26%	95.75%	105.82%	106.49%	100.00%	-
EY	4.52	12.07	14.40	23.38	21.13	21.03	22.37	-65.46%
YoY %	-62.55%	-16.18%	-38.41%	10.65%	0.48%	-5.99%	-	-
Horiz. %	20.21%	53.96%	64.37%	104.51%	94.46%	94.01%	100.00%	-
DY	2.89	3.93	3.50	5.15	4.82	6.67	5.65	-35.96%
YoY %	-26.46%	12.29%	-32.04%	6.85%	-27.74%	18.05%	-	-
Horiz. %	51.15%	69.56%	61.95%	91.15%	85.31%	118.05%	100.00%	-
P/NAPS	0.57	0.48	0.54	0.62	0.67	0.71	0.84	-22.72%
YoY %	18.75%	-11.11%	-12.90%	-7.46%	-5.63%	-15.48%	-	-
Horiz. %	67.86%	57.14%	64.29%	73.81%	79.76%	84.52%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos