[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 31.53%
YoY- -12.44%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 194,570 268,898 310,355 282,578 290,424 215,225 160,321 3.27%
PBT 36,370 155,696 159,013 79,983 87,809 50,766 26,114 5.67%
Tax -12,408 -31,155 -32,361 -20,371 -21,754 -11,331 -6,755 10.66%
NP 23,962 124,541 126,652 59,612 66,055 39,435 19,359 3.61%
-
NP to SH 17,690 119,696 121,053 55,616 63,517 36,411 18,012 -0.30%
-
Tax Rate 34.12% 20.01% 20.35% 25.47% 24.77% 22.32% 25.87% -
Total Cost 170,608 144,357 183,703 222,966 224,369 175,790 140,962 3.23%
-
Net Worth 691,609 842,203 671,561 587,739 525,364 455,854 448,845 7.46%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 11,375 27,314 33,895 22,973 26,180 17,471 10,796 0.87%
Div Payout % 64.30% 22.82% 28.00% 41.31% 41.22% 47.98% 59.94% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 691,609 842,203 671,561 587,739 525,364 455,854 448,845 7.46%
NOSH 227,503 227,622 211,848 191,446 174,539 158,834 154,242 6.68%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.32% 46.32% 40.81% 21.10% 22.74% 18.32% 12.08% -
ROE 2.56% 14.21% 18.03% 9.46% 12.09% 7.99% 4.01% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 85.52 118.13 146.50 147.60 166.39 135.50 103.94 -3.19%
EPS 7.78 52.59 57.14 29.05 36.39 22.92 11.68 -6.54%
DPS 5.00 12.00 16.00 12.00 15.00 11.00 7.00 -5.45%
NAPS 3.04 3.70 3.17 3.07 3.01 2.87 2.91 0.73%
Adjusted Per Share Value based on latest NOSH - 194,213
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 23.12 31.96 36.89 33.58 34.52 25.58 19.05 3.27%
EPS 2.10 14.23 14.39 6.61 7.55 4.33 2.14 -0.31%
DPS 1.35 3.25 4.03 2.73 3.11 2.08 1.28 0.89%
NAPS 0.822 1.001 0.7982 0.6985 0.6244 0.5418 0.5335 7.46%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.67 2.42 2.82 1.73 1.66 1.45 1.13 -
P/RPS 1.95 2.05 1.92 1.17 1.00 1.07 1.09 10.17%
P/EPS 21.48 4.60 4.94 5.96 4.56 6.33 9.68 14.20%
EY 4.66 21.73 20.26 16.79 21.92 15.81 10.33 -12.41%
DY 2.99 4.96 5.67 6.94 9.04 7.59 6.19 -11.41%
P/NAPS 0.55 0.65 0.89 0.56 0.55 0.51 0.39 5.89%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 31/03/15 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 -
Price 1.73 2.49 2.98 2.14 1.92 1.41 1.18 -
P/RPS 2.02 2.11 2.03 1.45 1.15 1.04 1.14 9.99%
P/EPS 22.25 4.74 5.22 7.37 5.28 6.15 10.10 14.06%
EY 4.49 21.12 19.17 13.57 18.95 16.26 9.90 -12.34%
DY 2.89 4.82 5.37 5.61 7.81 7.80 5.93 -11.28%
P/NAPS 0.57 0.67 0.94 0.70 0.64 0.49 0.41 5.64%

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