[CRESNDO] QoQ TTM Result on 31-Jul-2015 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -47.27%
YoY- -54.65%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 187,123 194,570 208,776 244,836 273,478 268,898 267,936 -21.30%
PBT 30,698 36,435 76,142 96,299 161,686 155,696 146,651 -64.77%
Tax -10,259 -12,408 -21,643 -25,807 -32,916 -31,155 -24,870 -44.61%
NP 20,439 24,027 54,499 70,492 128,770 124,541 121,781 -69.60%
-
NP to SH 14,406 17,756 48,986 65,370 123,962 119,696 114,870 -74.97%
-
Tax Rate 33.42% 34.06% 28.42% 26.80% 20.36% 20.01% 16.96% -
Total Cost 166,684 170,543 154,277 174,344 144,708 144,357 146,155 9.16%
-
Net Worth 852,811 690,909 852,618 846,655 851,175 843,854 769,269 7.12%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 11,357 11,357 15,912 15,912 27,310 27,310 36,419 -54.04%
Div Payout % 78.84% 63.97% 32.48% 24.34% 22.03% 22.82% 31.70% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 852,811 690,909 852,618 846,655 851,175 843,854 769,269 7.12%
NOSH 279,610 227,272 227,972 226,985 227,587 227,453 227,594 14.72%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.92% 12.35% 26.10% 28.79% 47.09% 46.32% 45.45% -
ROE 1.69% 2.57% 5.75% 7.72% 14.56% 14.18% 14.93% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 66.92 85.61 91.58 107.86 120.16 118.22 117.73 -31.40%
EPS 5.15 7.81 21.49 28.80 54.47 52.62 50.47 -78.19%
DPS 4.06 5.00 7.00 7.00 12.00 12.00 16.00 -59.95%
NAPS 3.05 3.04 3.74 3.73 3.74 3.71 3.38 -6.62%
Adjusted Per Share Value based on latest NOSH - 226,985
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 22.24 23.12 24.81 29.10 32.50 31.96 31.84 -21.29%
EPS 1.71 2.11 5.82 7.77 14.73 14.23 13.65 -74.99%
DPS 1.35 1.35 1.89 1.89 3.25 3.25 4.33 -54.05%
NAPS 1.0136 0.8212 1.0134 1.0063 1.0116 1.0029 0.9143 7.12%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.65 1.67 1.94 2.28 2.43 2.42 2.80 -
P/RPS 2.47 1.95 2.12 2.11 2.02 2.05 2.38 2.50%
P/EPS 32.03 21.38 9.03 7.92 4.46 4.60 5.55 222.08%
EY 3.12 4.68 11.08 12.63 22.41 21.75 18.03 -68.98%
DY 2.46 2.99 3.61 3.07 4.94 4.96 5.71 -42.98%
P/NAPS 0.54 0.55 0.52 0.61 0.65 0.65 0.83 -24.93%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 30/12/14 -
Price 1.49 1.73 1.78 2.00 2.33 2.49 2.40 -
P/RPS 2.23 2.02 1.94 1.85 1.94 2.11 2.04 6.12%
P/EPS 28.92 22.14 8.28 6.94 4.28 4.73 4.76 233.32%
EY 3.46 4.52 12.07 14.40 23.38 21.13 21.03 -70.00%
DY 2.73 2.89 3.93 3.50 5.15 4.82 6.67 -44.90%
P/NAPS 0.49 0.57 0.48 0.54 0.62 0.67 0.71 -21.92%

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