[CRESNDO] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 48.67%
YoY- 135.11%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 273,348 290,469 310,355 307,718 282,606 267,877 282,578 -2.19%
PBT 179,184 143,665 158,774 151,357 107,548 86,810 79,982 71.46%
Tax -29,008 -28,665 -32,361 -34,290 -27,274 -22,080 -20,371 26.65%
NP 150,176 115,000 126,413 117,067 80,274 64,730 59,611 85.46%
-
NP to SH 144,158 108,371 120,814 113,846 76,578 60,089 54,322 92.02%
-
Tax Rate 16.19% 19.95% 20.38% 22.66% 25.36% 25.43% 25.47% -
Total Cost 123,172 175,469 183,942 190,651 202,332 203,147 222,967 -32.74%
-
Net Worth 765,010 727,661 721,411 667,401 613,766 617,720 596,235 18.13%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 36,419 34,708 34,708 29,763 29,763 23,197 23,197 35.19%
Div Payout % 25.26% 32.03% 28.73% 26.14% 38.87% 38.61% 42.70% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 765,010 727,661 721,411 667,401 613,766 617,720 596,235 18.13%
NOSH 227,681 228,106 227,574 220,993 203,233 194,864 194,213 11.21%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 54.94% 39.59% 40.73% 38.04% 28.40% 24.16% 21.10% -
ROE 18.84% 14.89% 16.75% 17.06% 12.48% 9.73% 9.11% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 120.06 127.34 136.38 139.24 139.05 137.47 145.50 -12.05%
EPS 63.32 47.51 53.09 51.52 37.68 30.84 27.97 72.66%
DPS 16.00 15.22 15.25 13.47 14.64 12.00 11.94 21.61%
NAPS 3.36 3.19 3.17 3.02 3.02 3.17 3.07 6.21%
Adjusted Per Share Value based on latest NOSH - 220,993
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 97.46 103.57 110.66 109.72 100.76 95.51 100.75 -2.19%
EPS 51.40 38.64 43.08 40.59 27.30 21.43 19.37 92.01%
DPS 12.99 12.38 12.38 10.61 10.61 8.27 8.27 35.23%
NAPS 2.7277 2.5945 2.5722 2.3797 2.1884 2.2025 2.1259 18.13%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.96 2.98 2.82 3.29 3.10 2.35 1.73 -
P/RPS 2.47 2.34 2.07 2.36 2.23 1.71 1.19 62.93%
P/EPS 4.67 6.27 5.31 6.39 8.23 7.62 6.19 -17.16%
EY 21.39 15.94 18.83 15.66 12.15 13.12 16.17 20.56%
DY 5.40 5.11 5.41 4.09 4.72 5.11 6.90 -15.11%
P/NAPS 0.88 0.93 0.89 1.09 1.03 0.74 0.56 35.27%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 -
Price 2.83 2.84 2.98 3.20 3.24 2.81 2.14 -
P/RPS 2.36 2.23 2.19 2.30 2.33 2.04 1.47 37.22%
P/EPS 4.47 5.98 5.61 6.21 8.60 9.11 7.65 -30.17%
EY 22.37 16.73 17.81 16.10 11.63 10.97 13.07 43.22%
DY 5.65 5.36 5.12 4.21 4.52 4.27 5.58 0.83%
P/NAPS 0.84 0.89 0.94 1.06 1.07 0.89 0.70 12.96%

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