[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2016 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -8.61%
YoY- -85.22%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 295,600 277,218 254,359 194,570 268,898 310,355 282,578 0.75%
PBT 53,241 50,961 81,131 36,370 155,696 159,013 79,983 -6.55%
Tax -12,823 -13,490 -6,887 -12,408 -31,155 -32,361 -20,371 -7.42%
NP 40,418 37,471 74,244 23,962 124,541 126,652 59,612 -6.26%
-
NP to SH 37,387 34,947 70,289 17,690 119,696 121,053 55,616 -6.40%
-
Tax Rate 24.08% 26.47% 8.49% 34.12% 20.01% 20.35% 25.47% -
Total Cost 255,182 239,747 180,115 170,608 144,357 183,703 222,966 2.27%
-
Net Worth 896,935 922,082 910,928 691,609 842,203 671,561 587,739 7.29%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 16,765 16,765 13,971 11,375 27,314 33,895 22,973 -5.11%
Div Payout % 44.84% 47.97% 19.88% 64.30% 22.82% 28.00% 41.31% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 896,935 922,082 910,928 691,609 842,203 671,561 587,739 7.29%
NOSH 280,462 280,462 280,462 227,503 227,622 211,848 191,446 6.56%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 13.67% 13.52% 29.19% 12.32% 46.32% 40.81% 21.10% -
ROE 4.17% 3.79% 7.72% 2.56% 14.21% 18.03% 9.46% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 105.79 99.21 91.03 85.52 118.13 146.50 147.60 -5.39%
EPS 13.38 12.51 25.15 7.78 52.59 57.14 29.05 -12.11%
DPS 6.00 6.00 5.00 5.00 12.00 16.00 12.00 -10.90%
NAPS 3.21 3.30 3.26 3.04 3.70 3.17 3.07 0.74%
Adjusted Per Share Value based on latest NOSH - 227,272
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 35.13 32.95 30.23 23.12 31.96 36.89 33.58 0.75%
EPS 4.44 4.15 8.35 2.10 14.23 14.39 6.61 -6.41%
DPS 1.99 1.99 1.66 1.35 3.25 4.03 2.73 -5.13%
NAPS 1.066 1.0959 1.0827 0.822 1.001 0.7982 0.6985 7.29%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 1.25 1.45 1.51 1.67 2.42 2.82 1.73 -
P/RPS 1.18 1.46 1.66 1.95 2.05 1.92 1.17 0.14%
P/EPS 9.34 11.59 6.00 21.48 4.60 4.94 5.96 7.77%
EY 10.70 8.63 16.66 4.66 21.73 20.26 16.79 -7.23%
DY 4.80 4.14 3.31 2.99 4.96 5.67 6.94 -5.95%
P/NAPS 0.39 0.44 0.46 0.55 0.65 0.89 0.56 -5.84%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 29/03/18 30/03/17 30/03/16 31/03/15 28/03/14 28/03/13 -
Price 1.29 1.35 1.62 1.73 2.49 2.98 2.14 -
P/RPS 1.22 1.36 1.78 2.02 2.11 2.03 1.45 -2.83%
P/EPS 9.64 10.79 6.44 22.25 4.74 5.22 7.37 4.57%
EY 10.37 9.26 15.53 4.49 21.12 19.17 13.57 -4.38%
DY 4.65 4.44 3.09 2.89 4.82 5.37 5.61 -3.07%
P/NAPS 0.40 0.41 0.50 0.57 0.67 0.94 0.70 -8.90%

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