[CRESNDO] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 33.02%
YoY- 88.25%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 273,478 268,898 267,936 273,348 290,469 310,355 307,718 -7.58%
PBT 161,686 155,696 146,651 179,184 143,665 158,774 151,357 4.51%
Tax -32,916 -31,155 -24,870 -29,008 -28,665 -32,361 -34,290 -2.69%
NP 128,770 124,541 121,781 150,176 115,000 126,413 117,067 6.57%
-
NP to SH 123,962 119,696 114,870 144,158 108,371 120,814 113,846 5.85%
-
Tax Rate 20.36% 20.01% 16.96% 16.19% 19.95% 20.38% 22.66% -
Total Cost 144,708 144,357 146,155 123,172 175,469 183,942 190,651 -16.83%
-
Net Worth 851,175 843,854 769,269 765,010 727,661 721,411 667,401 17.65%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 27,310 27,310 36,419 36,419 34,708 34,708 29,763 -5.58%
Div Payout % 22.03% 22.82% 31.70% 25.26% 32.03% 28.73% 26.14% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 851,175 843,854 769,269 765,010 727,661 721,411 667,401 17.65%
NOSH 227,587 227,453 227,594 227,681 228,106 227,574 220,993 1.98%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 47.09% 46.32% 45.45% 54.94% 39.59% 40.73% 38.04% -
ROE 14.56% 14.18% 14.93% 18.84% 14.89% 16.75% 17.06% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 120.16 118.22 117.73 120.06 127.34 136.38 139.24 -9.38%
EPS 54.47 52.62 50.47 63.32 47.51 53.09 51.52 3.79%
DPS 12.00 12.00 16.00 16.00 15.22 15.25 13.47 -7.43%
NAPS 3.74 3.71 3.38 3.36 3.19 3.17 3.02 15.36%
Adjusted Per Share Value based on latest NOSH - 227,681
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 32.50 31.96 31.84 32.49 34.52 36.89 36.57 -7.58%
EPS 14.73 14.23 13.65 17.13 12.88 14.36 13.53 5.84%
DPS 3.25 3.25 4.33 4.33 4.13 4.13 3.54 -5.55%
NAPS 1.0116 1.0029 0.9143 0.9092 0.8648 0.8574 0.7932 17.65%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.43 2.42 2.80 2.96 2.98 2.82 3.29 -
P/RPS 2.02 2.05 2.38 2.47 2.34 2.07 2.36 -9.87%
P/EPS 4.46 4.60 5.55 4.67 6.27 5.31 6.39 -21.36%
EY 22.41 21.75 18.03 21.39 15.94 18.83 15.66 27.07%
DY 4.94 4.96 5.71 5.40 5.11 5.41 4.09 13.45%
P/NAPS 0.65 0.65 0.83 0.88 0.93 0.89 1.09 -29.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 -
Price 2.33 2.49 2.40 2.83 2.84 2.98 3.20 -
P/RPS 1.94 2.11 2.04 2.36 2.23 2.19 2.30 -10.75%
P/EPS 4.28 4.73 4.76 4.47 5.98 5.61 6.21 -22.02%
EY 23.38 21.13 21.03 22.37 16.73 17.81 16.10 28.32%
DY 5.15 4.82 6.67 5.65 5.36 5.12 4.21 14.42%
P/NAPS 0.62 0.67 0.71 0.84 0.89 0.94 1.06 -30.12%

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