[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2017 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -10.42%
YoY- 297.34%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 258,240 295,600 277,218 254,359 194,570 268,898 310,355 -3.01%
PBT 46,848 53,241 50,961 81,131 36,370 155,696 159,013 -18.42%
Tax -16,263 -12,823 -13,490 -6,887 -12,408 -31,155 -32,361 -10.82%
NP 30,585 40,418 37,471 74,244 23,962 124,541 126,652 -21.07%
-
NP to SH 27,941 37,387 34,947 70,289 17,690 119,696 121,053 -21.67%
-
Tax Rate 34.71% 24.08% 26.47% 8.49% 34.12% 20.01% 20.35% -
Total Cost 227,655 255,182 239,747 180,115 170,608 144,357 183,703 3.63%
-
Net Worth 902,523 896,935 922,082 910,928 691,609 842,203 671,561 5.04%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 8,382 16,765 16,765 13,971 11,375 27,314 33,895 -20.76%
Div Payout % 30.00% 44.84% 47.97% 19.88% 64.30% 22.82% 28.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 902,523 896,935 922,082 910,928 691,609 842,203 671,561 5.04%
NOSH 280,462 280,462 280,462 280,462 227,503 227,622 211,848 4.78%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.84% 13.67% 13.52% 29.19% 12.32% 46.32% 40.81% -
ROE 3.10% 4.17% 3.79% 7.72% 2.56% 14.21% 18.03% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 92.42 105.79 99.21 91.03 85.52 118.13 146.50 -7.38%
EPS 10.00 13.38 12.51 25.15 7.78 52.59 57.14 -25.20%
DPS 3.00 6.00 6.00 5.00 5.00 12.00 16.00 -24.33%
NAPS 3.23 3.21 3.30 3.26 3.04 3.70 3.17 0.31%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 30.69 35.13 32.95 30.23 23.12 31.96 36.89 -3.01%
EPS 3.32 4.44 4.15 8.35 2.10 14.23 14.39 -21.67%
DPS 1.00 1.99 1.99 1.66 1.35 3.25 4.03 -20.72%
NAPS 1.0727 1.066 1.0959 1.0827 0.822 1.001 0.7982 5.04%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.20 1.25 1.45 1.51 1.67 2.42 2.82 -
P/RPS 1.30 1.18 1.46 1.66 1.95 2.05 1.92 -6.28%
P/EPS 12.00 9.34 11.59 6.00 21.48 4.60 4.94 15.93%
EY 8.33 10.70 8.63 16.66 4.66 21.73 20.26 -13.76%
DY 2.50 4.80 4.14 3.31 2.99 4.96 5.67 -12.75%
P/NAPS 0.37 0.39 0.44 0.46 0.55 0.65 0.89 -13.60%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 27/03/20 26/03/19 29/03/18 30/03/17 30/03/16 31/03/15 28/03/14 -
Price 0.835 1.29 1.35 1.62 1.73 2.49 2.98 -
P/RPS 0.90 1.22 1.36 1.78 2.02 2.11 2.03 -12.67%
P/EPS 8.35 9.64 10.79 6.44 22.25 4.74 5.22 8.14%
EY 11.98 10.37 9.26 15.53 4.49 21.12 19.17 -7.53%
DY 3.59 4.65 4.44 3.09 2.89 4.82 5.37 -6.48%
P/NAPS 0.26 0.40 0.41 0.50 0.57 0.67 0.94 -19.27%

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