[CRESNDO] YoY Annual (Unaudited) Result on 31-Jan-2015 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 277,218 254,359 194,570 268,898 310,355 282,578 290,424 -0.77%
PBT 50,961 81,131 36,370 155,696 159,013 79,983 87,809 -8.66%
Tax -13,490 -6,887 -12,408 -31,155 -32,361 -20,371 -21,754 -7.64%
NP 37,471 74,244 23,962 124,541 126,652 59,612 66,055 -9.00%
-
NP to SH 34,947 70,289 17,690 119,696 121,053 55,616 63,517 -9.46%
-
Tax Rate 26.47% 8.49% 34.12% 20.01% 20.35% 25.47% 24.77% -
Total Cost 239,747 180,115 170,608 144,357 183,703 222,966 224,369 1.10%
-
Net Worth 922,082 910,928 691,609 842,203 671,561 587,739 525,364 9.81%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 16,765 13,971 11,375 27,314 33,895 22,973 26,180 -7.15%
Div Payout % 47.97% 19.88% 64.30% 22.82% 28.00% 41.31% 41.22% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 922,082 910,928 691,609 842,203 671,561 587,739 525,364 9.81%
NOSH 280,462 280,462 227,503 227,622 211,848 191,446 174,539 8.21%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 13.52% 29.19% 12.32% 46.32% 40.81% 21.10% 22.74% -
ROE 3.79% 7.72% 2.56% 14.21% 18.03% 9.46% 12.09% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 99.21 91.03 85.52 118.13 146.50 147.60 166.39 -8.25%
EPS 12.51 25.15 7.78 52.59 57.14 29.05 36.39 -16.28%
DPS 6.00 5.00 5.00 12.00 16.00 12.00 15.00 -14.15%
NAPS 3.30 3.26 3.04 3.70 3.17 3.07 3.01 1.54%
Adjusted Per Share Value based on latest NOSH - 227,453
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 32.95 30.23 23.12 31.96 36.89 33.58 34.52 -0.77%
EPS 4.15 8.35 2.10 14.23 14.39 6.61 7.55 -9.48%
DPS 1.99 1.66 1.35 3.25 4.03 2.73 3.11 -7.16%
NAPS 1.0959 1.0827 0.822 1.001 0.7982 0.6985 0.6244 9.81%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.45 1.51 1.67 2.42 2.82 1.73 1.66 -
P/RPS 1.46 1.66 1.95 2.05 1.92 1.17 1.00 6.50%
P/EPS 11.59 6.00 21.48 4.60 4.94 5.96 4.56 16.80%
EY 8.63 16.66 4.66 21.73 20.26 16.79 21.92 -14.37%
DY 4.14 3.31 2.99 4.96 5.67 6.94 9.04 -12.19%
P/NAPS 0.44 0.46 0.55 0.65 0.89 0.56 0.55 -3.64%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 30/03/17 30/03/16 31/03/15 28/03/14 28/03/13 30/03/12 -
Price 1.35 1.62 1.73 2.49 2.98 2.14 1.92 -
P/RPS 1.36 1.78 2.02 2.11 2.03 1.45 1.15 2.83%
P/EPS 10.79 6.44 22.25 4.74 5.22 7.37 5.28 12.63%
EY 9.26 15.53 4.49 21.12 19.17 13.57 18.95 -11.24%
DY 4.44 3.09 2.89 4.82 5.37 5.61 7.81 -8.97%
P/NAPS 0.41 0.50 0.57 0.67 0.94 0.70 0.64 -7.14%

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