[CRESNDO] QoQ TTM Result on 31-Oct-2017 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 5.46%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 291,794 283,819 277,218 290,366 291,637 253,918 254,359 9.61%
PBT 40,557 48,774 50,961 54,032 52,473 77,568 81,131 -37.09%
Tax -9,626 -10,730 -13,490 -7,049 -7,486 -5,854 -6,887 25.08%
NP 30,931 38,044 37,471 46,983 44,987 71,714 74,244 -44.30%
-
NP to SH 26,859 33,825 34,947 44,041 41,761 68,209 70,289 -47.43%
-
Tax Rate 23.73% 22.00% 26.47% 13.05% 14.27% 7.55% 8.49% -
Total Cost 260,863 245,775 239,747 243,383 246,650 182,204 180,115 28.09%
-
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 16,765 16,765 16,765 16,765 16,765 13,971 13,971 12.96%
Div Payout % 62.42% 49.56% 47.97% 38.07% 40.15% 20.48% 19.88% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 279,426 0.24%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 10.60% 13.40% 13.52% 16.18% 15.43% 28.24% 29.19% -
ROE 3.04% 3.86% 3.79% 4.76% 4.53% 7.47% 7.72% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 104.43 101.57 99.21 103.92 104.37 90.87 91.03 9.61%
EPS 9.61 12.11 12.51 15.76 14.95 24.41 25.15 -47.43%
DPS 6.00 6.00 6.00 6.00 6.00 5.00 5.00 12.96%
NAPS 3.16 3.14 3.30 3.31 3.30 3.27 3.26 -2.06%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 34.68 33.73 32.95 34.51 34.66 30.18 30.23 9.61%
EPS 3.19 4.02 4.15 5.23 4.96 8.11 8.35 -47.44%
DPS 1.99 1.99 1.99 1.99 1.99 1.66 1.66 12.88%
NAPS 1.0494 1.0428 1.0959 1.0992 1.0959 1.0859 1.0827 -2.06%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.36 1.31 1.45 1.54 1.60 1.69 1.51 -
P/RPS 1.30 1.29 1.46 1.48 1.53 1.86 1.66 -15.07%
P/EPS 14.15 10.82 11.59 9.77 10.71 6.92 6.00 77.45%
EY 7.07 9.24 8.63 10.23 9.34 14.44 16.66 -43.61%
DY 4.41 4.58 4.14 3.90 3.75 2.96 3.31 21.14%
P/NAPS 0.43 0.42 0.44 0.47 0.48 0.52 0.46 -4.40%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 -
Price 1.33 1.29 1.35 1.46 1.48 1.70 1.62 -
P/RPS 1.27 1.27 1.36 1.40 1.42 1.87 1.78 -20.20%
P/EPS 13.84 10.66 10.79 9.26 9.90 6.96 6.44 66.76%
EY 7.23 9.38 9.26 10.80 10.10 14.36 15.53 -40.01%
DY 4.51 4.65 4.44 4.11 4.05 2.94 3.09 28.75%
P/NAPS 0.42 0.41 0.41 0.44 0.45 0.52 0.50 -11.00%

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
Post a Comment