[CRESNDO] QoQ TTM Result on 30-Apr-2016 [#1]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

29-Jun-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

30-Apr-2016 [#1]

Profit Trend

QoQ- -18.87%

YoY- -88.38%

Quarter Report

Crescendo Q1 FY2017.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
TTM Result
Revenue	254,359	231,355	195,448	187,123	194,570	208,776	244,836	2.56%
YoY %	9.94%	18.37%	4.45%	-3.83%	-6.80%	-14.73%	-	-
Horiz. %	103.89%	94.49%	79.83%	76.43%	79.47%	85.27%	100.00%	-
PBT	81,131	80,658	74,373	30,698	36,435	76,142	96,299	-10.75%
YoY %	0.59%	8.45%	142.27%	-15.75%	-52.15%	-20.93%	-	-
Horiz. %	84.25%	83.76%	77.23%	31.88%	37.84%	79.07%	100.00%	-
Tax	-6,887	-14,189	-12,876	-10,259	-12,408	-21,643	-25,807	-58.38%
YoY %	51.46%	-10.20%	-25.51%	17.32%	42.67%	16.14%	-	-
Horiz. %	26.69%	54.98%	49.89%	39.75%	48.08%	83.86%	100.00%	-
NP	74,244	66,469	61,497	20,439	24,027	54,499	70,492	3.50%
YoY %	11.70%	8.08%	200.88%	-14.93%	-55.91%	-22.69%	-	-
Horiz. %	105.32%	94.29%	87.24%	28.99%	34.08%	77.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,289	62,020	55,724	14,406	17,756	48,986	65,370	4.93%
YoY %	13.33%	11.30%	286.81%	-18.87%	-63.75%	-25.06%	-	-
Horiz. %	107.52%	94.88%	85.24%	22.04%	27.16%	74.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.49%	17.59%	17.31%	33.42%	34.06%	28.42%	26.80%	-
YoY %	-51.73%	1.62%	-48.20%	-1.88%	19.85%	6.04%	-	-
Horiz. %	31.68%	65.63%	64.59%	124.70%	127.09%	106.04%	100.00%	-
Total Cost	180,115	164,886	133,951	166,684	170,543	154,277	174,344	2.18%
YoY %	9.24%	23.09%	-19.64%	-2.26%	10.54%	-11.51%	-	-
Horiz. %	103.31%	94.58%	76.83%	95.61%	97.82%	88.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	910,928	894,172	891,453	852,811	690,909	852,618	846,655	4.97%
YoY %	1.87%	0.31%	4.53%	23.43%	-18.97%	0.70%	-	-
Horiz. %	107.59%	105.61%	105.29%	100.73%	81.60%	100.70%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	13,971	12,407	12,407	11,357	11,357	15,912	15,912	-8.27%
YoY %	12.61%	0.00%	9.25%	0.00%	-28.63%	0.00%	-	-
Horiz. %	87.80%	77.97%	77.97%	71.37%	71.37%	100.00%	100.00%	-
Div Payout %	19.88%	20.01%	22.27%	78.84%	63.97%	32.48%	24.34%	-
YoY %	-0.65%	-10.15%	-71.75%	23.25%	96.95%	33.44%	-	-
Horiz. %	81.68%	82.21%	91.50%	323.91%	262.82%	133.44%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	910,928	894,172	891,453	852,811	690,909	852,618	846,655	4.97%
YoY %	1.87%	0.31%	4.53%	23.43%	-18.97%	0.70%	-	-
Horiz. %	107.59%	105.61%	105.29%	100.73%	81.60%	100.70%	100.00%	-
NOSH	279,426	279,429	279,452	279,610	227,272	227,972	226,985	14.79%
YoY %	-0.00%	-0.01%	-0.06%	23.03%	-0.31%	0.43%	-	-
Horiz. %	123.10%	123.10%	123.11%	123.18%	100.13%	100.43%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	29.19%	28.73%	31.46%	10.92%	12.35%	26.10%	28.79%	-
YoY %	1.60%	-8.68%	188.10%	-11.58%	-52.68%	-9.34%	-	-
Horiz. %	101.39%	99.79%	109.27%	37.93%	42.90%	90.66%	100.00%	-
ROE	7.72%	6.94%	6.25%	1.69%	2.57%	5.75%	7.72%	-
YoY %	11.24%	11.04%	269.82%	-34.24%	-55.30%	-25.52%	-	-
Horiz. %	100.00%	89.90%	80.96%	21.89%	33.29%	74.48%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	91.03	82.80	69.94	66.92	85.61	91.58	107.86	-10.64%
YoY %	9.94%	18.39%	4.51%	-21.83%	-6.52%	-15.09%	-	-
Horiz. %	84.40%	76.77%	64.84%	62.04%	79.37%	84.91%	100.00%	-
EPS	25.15	22.20	19.94	5.15	7.81	21.49	28.80	-8.60%
YoY %	13.29%	11.33%	287.18%	-34.06%	-63.66%	-25.38%	-	-
Horiz. %	87.33%	77.08%	69.24%	17.88%	27.12%	74.62%	100.00%	-
DPS	5.00	4.44	4.44	4.06	5.00	7.00	7.00	-20.01%
YoY %	12.61%	0.00%	9.36%	-18.80%	-28.57%	0.00%	-	-
Horiz. %	71.43%	63.43%	63.43%	58.00%	71.43%	100.00%	100.00%	-
NAPS	3.26	3.20	3.19	3.05	3.04	3.74	3.73	-8.55%
YoY %	1.87%	0.31%	4.59%	0.33%	-18.72%	0.27%	-	-
Horiz. %	87.40%	85.79%	85.52%	81.77%	81.50%	100.27%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 279,610
RPS	30.23	27.50	23.23	22.24	23.12	24.81	29.10	2.56%
YoY %	9.93%	18.38%	4.45%	-3.81%	-6.81%	-14.74%	-	-
Horiz. %	103.88%	94.50%	79.83%	76.43%	79.45%	85.26%	100.00%	-
EPS	8.35	7.37	6.62	1.71	2.11	5.82	7.77	4.89%
YoY %	13.30%	11.33%	287.13%	-18.96%	-63.75%	-25.10%	-	-
Horiz. %	107.46%	94.85%	85.20%	22.01%	27.16%	74.90%	100.00%	-
DPS	1.66	1.47	1.47	1.35	1.35	1.89	1.89	-8.25%
YoY %	12.93%	0.00%	8.89%	0.00%	-28.57%	0.00%	-	-
Horiz. %	87.83%	77.78%	77.78%	71.43%	71.43%	100.00%	100.00%	-
NAPS	1.0827	1.0627	1.0595	1.0136	0.8212	1.0134	1.0063	4.97%
YoY %	1.88%	0.30%	4.53%	23.43%	-18.97%	0.71%	-	-
Horiz. %	107.59%	105.60%	105.29%	100.73%	81.61%	100.71%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	1.51	1.51	1.57	1.65	1.67	1.94	2.28	-
P/RPS	1.66	1.82	2.24	2.47	1.95	2.12	2.11	-14.71%
YoY %	-8.79%	-18.75%	-9.31%	26.67%	-8.02%	0.47%	-	-
Horiz. %	78.67%	86.26%	106.16%	117.06%	92.42%	100.47%	100.00%	-
P/EPS	6.00	6.80	7.87	32.03	21.38	9.03	7.92	-16.82%
YoY %	-11.76%	-13.60%	-75.43%	49.81%	136.77%	14.02%	-	-
Horiz. %	75.76%	85.86%	99.37%	404.42%	269.95%	114.02%	100.00%	-
EY	16.66	14.70	12.70	3.12	4.68	11.08	12.63	20.17%
YoY %	13.33%	15.75%	307.05%	-33.33%	-57.76%	-12.27%	-	-
Horiz. %	131.91%	116.39%	100.55%	24.70%	37.05%	87.73%	100.00%	-
DY	3.31	2.94	2.83	2.46	2.99	3.61	3.07	5.12%
YoY %	12.59%	3.89%	15.04%	-17.73%	-17.17%	17.59%	-	-
Horiz. %	107.82%	95.77%	92.18%	80.13%	97.39%	117.59%	100.00%	-
P/NAPS	0.46	0.47	0.49	0.54	0.55	0.52	0.61	-17.08%
YoY %	-2.13%	-4.08%	-9.26%	-1.82%	5.77%	-14.75%	-	-
Horiz. %	75.41%	77.05%	80.33%	88.52%	90.16%	85.25%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	30/03/17	29/12/16	29/09/16	29/06/16	30/03/16	30/12/15	29/09/15	-
Price	1.62	1.49	1.49	1.49	1.73	1.78	2.00	-
P/RPS	1.78	1.80	2.13	2.23	2.02	1.94	1.85	-2.52%
YoY %	-1.11%	-15.49%	-4.48%	10.40%	4.12%	4.86%	-	-
Horiz. %	96.22%	97.30%	115.14%	120.54%	109.19%	104.86%	100.00%	-
P/EPS	6.44	6.71	7.47	28.92	22.14	8.28	6.94	-4.84%
YoY %	-4.02%	-10.17%	-74.17%	30.62%	167.39%	19.31%	-	-
Horiz. %	92.80%	96.69%	107.64%	416.71%	319.02%	119.31%	100.00%	-
EY	15.53	14.90	13.38	3.46	4.52	12.07	14.40	5.14%
YoY %	4.23%	11.36%	286.71%	-23.45%	-62.55%	-16.18%	-	-
Horiz. %	107.85%	103.47%	92.92%	24.03%	31.39%	83.82%	100.00%	-
DY	3.09	2.98	2.98	2.73	2.89	3.93	3.50	-7.93%
YoY %	3.69%	0.00%	9.16%	-5.54%	-26.46%	12.29%	-	-
Horiz. %	88.29%	85.14%	85.14%	78.00%	82.57%	112.29%	100.00%	-
P/NAPS	0.50	0.47	0.47	0.49	0.57	0.48	0.54	-4.97%
YoY %	6.38%	0.00%	-4.08%	-14.04%	18.75%	-11.11%	-	-
Horiz. %	92.59%	87.04%	87.04%	90.74%	105.56%	88.89%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos