[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2016 [#2]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

29-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Jul-2016 [#2]

Profit Trend

QoQ- 293.75%

YoY- 294.42%

Quarter Report

Crescendo Q2 FY2017.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	253,122	298,730	269,578	195,022	193,266	241,390	315,404	-3.59%
YoY %	-15.27%	10.81%	38.23%	0.91%	-19.94%	-23.47%	-	-
Horiz. %	80.25%	94.71%	85.47%	61.83%	61.28%	76.53%	100.00%	-
PBT	59,072	42,196	63,004	120,486	44,610	163,404	122,584	-11.45%
YoY %	39.99%	-33.03%	-47.71%	170.09%	-72.70%	33.30%	-	-
Horiz. %	48.19%	34.42%	51.40%	98.29%	36.39%	133.30%	100.00%	-
Tax	-17,624	-7,698	-15,426	-14,400	-13,464	-24,160	-30,866	-8.91%
YoY %	-128.94%	50.10%	-7.13%	-6.95%	44.27%	21.73%	-	-
Horiz. %	57.10%	24.94%	49.98%	46.65%	43.62%	78.27%	100.00%	-
NP	41,448	34,498	47,578	106,086	31,146	139,244	91,718	-12.39%
YoY %	20.15%	-27.49%	-55.15%	240.61%	-77.63%	51.82%	-	-
Horiz. %	45.19%	37.61%	51.87%	115.67%	33.96%	151.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,966	28,462	44,638	101,728	25,792	134,444	87,756	-13.02%
YoY %	33.39%	-36.24%	-56.12%	294.42%	-80.82%	53.20%	-	-
Horiz. %	43.26%	32.43%	50.87%	115.92%	29.39%	153.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.83%	18.24%	24.48%	11.95%	30.18%	14.79%	25.18%	-
YoY %	63.54%	-25.49%	104.85%	-60.40%	104.06%	-41.26%	-	-
Horiz. %	118.47%	72.44%	97.22%	47.46%	119.86%	58.74%	100.00%	-
Total Cost	211,674	264,232	222,000	88,936	162,120	102,146	223,686	-0.91%
YoY %	-19.89%	19.02%	149.62%	-45.14%	58.71%	-54.34%	-	-
Horiz. %	94.63%	118.13%	99.25%	39.76%	72.48%	45.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	902,523	882,964	922,082	891,517	848,361	765,128	601,505	6.99%
YoY %	2.22%	-4.24%	3.43%	5.09%	10.88%	27.20%	-	-
Horiz. %	150.04%	146.79%	153.30%	148.21%	141.04%	127.20%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	16,765	16,765	16,765	11,178	9,097	31,880	27,884	-8.12%
YoY %	0.00%	0.00%	49.98%	22.88%	-71.46%	14.33%	-	-
Horiz. %	60.12%	60.12%	60.12%	40.09%	32.62%	114.33%	100.00%	-
Div Payout %	44.16%	58.90%	37.56%	10.99%	35.27%	23.71%	31.77%	-
YoY %	-25.03%	56.82%	241.77%	-68.84%	48.76%	-25.37%	-	-
Horiz. %	139.00%	185.40%	118.22%	34.59%	111.02%	74.63%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	902,523	882,964	922,082	891,517	848,361	765,128	601,505	6.99%
YoY %	2.22%	-4.24%	3.43%	5.09%	10.88%	27.20%	-	-
Horiz. %	150.04%	146.79%	153.30%	148.21%	141.04%	127.20%	100.00%	-
NOSH	280,462	280,462	280,462	279,472	227,442	227,716	199,173	5.86%
YoY %	0.00%	0.00%	0.35%	22.88%	-0.12%	14.33%	-	-
Horiz. %	140.81%	140.81%	140.81%	140.32%	114.19%	114.33%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	16.37%	11.55%	17.65%	54.40%	16.12%	57.68%	29.08%	-
YoY %	41.73%	-34.56%	-67.56%	237.47%	-72.05%	98.35%	-	-
Horiz. %	56.29%	39.72%	60.69%	187.07%	55.43%	198.35%	100.00%	-
ROE	4.21%	3.22%	4.84%	11.41%	3.04%	17.57%	14.59%	-
YoY %	30.75%	-33.47%	-57.58%	275.33%	-82.70%	20.42%	-	-
Horiz. %	28.86%	22.07%	33.17%	78.20%	20.84%	120.42%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	90.59	106.91	96.48	69.78	84.97	106.00	158.36	-8.88%
YoY %	-15.27%	10.81%	38.26%	-17.88%	-19.84%	-33.06%	-	-
Horiz. %	57.21%	67.51%	60.92%	44.06%	53.66%	66.94%	100.00%	-
EPS	13.58	10.18	15.98	36.40	11.34	59.04	44.06	-17.80%
YoY %	33.40%	-36.30%	-56.10%	220.99%	-80.79%	34.00%	-	-
Horiz. %	30.82%	23.10%	36.27%	82.61%	25.74%	134.00%	100.00%	-
DPS	6.00	6.00	6.00	4.00	4.00	14.00	14.00	-13.16%
YoY %	0.00%	0.00%	50.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	42.86%	42.86%	42.86%	28.57%	28.57%	100.00%	100.00%	-
NAPS	3.23	3.16	3.30	3.19	3.73	3.36	3.02	1.12%
YoY %	2.22%	-4.24%	3.45%	-14.48%	11.01%	11.26%	-	-
Horiz. %	106.95%	104.64%	109.27%	105.63%	123.51%	111.26%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 279,452
RPS	30.08	35.50	32.04	23.18	22.97	28.69	37.49	-3.60%
YoY %	-15.27%	10.80%	38.22%	0.91%	-19.94%	-23.47%	-	-
Horiz. %	80.23%	94.69%	85.46%	61.83%	61.27%	76.53%	100.00%	-
EPS	4.51	3.38	5.31	12.09	3.07	15.98	10.43	-13.03%
YoY %	33.43%	-36.35%	-56.08%	293.81%	-80.79%	53.21%	-	-
Horiz. %	43.24%	32.41%	50.91%	115.92%	29.43%	153.21%	100.00%	-
DPS	1.99	1.99	1.99	1.33	1.08	3.79	3.31	-8.12%
YoY %	0.00%	0.00%	49.62%	23.15%	-71.50%	14.50%	-	-
Horiz. %	60.12%	60.12%	60.12%	40.18%	32.63%	114.50%	100.00%	-
NAPS	1.0727	1.0494	1.0959	1.0596	1.0083	0.9094	0.7149	6.99%
YoY %	2.22%	-4.24%	3.43%	5.09%	10.88%	27.21%	-	-
Horiz. %	150.05%	146.79%	153.29%	148.22%	141.04%	127.21%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	1.24	1.36	1.60	1.57	2.28	2.96	3.10	-
P/RPS	1.37	1.27	1.66	2.25	2.68	2.79	1.96	-5.79%
YoY %	7.87%	-23.49%	-26.22%	-16.04%	-3.94%	42.35%	-	-
Horiz. %	69.90%	64.80%	84.69%	114.80%	136.73%	142.35%	100.00%	-
P/EPS	9.13	13.35	10.02	4.31	20.11	5.01	7.04	4.42%
YoY %	-31.61%	33.23%	132.48%	-78.57%	301.40%	-28.84%	-	-
Horiz. %	129.69%	189.63%	142.33%	61.22%	285.65%	71.16%	100.00%	-
EY	10.96	7.49	9.98	23.18	4.97	19.95	14.21	-4.23%
YoY %	46.33%	-24.95%	-56.95%	366.40%	-75.09%	40.39%	-	-
Horiz. %	77.13%	52.71%	70.23%	163.12%	34.98%	140.39%	100.00%	-
DY	4.84	4.41	3.75	2.55	1.75	4.73	4.52	1.14%
YoY %	9.75%	17.60%	47.06%	45.71%	-63.00%	4.65%	-	-
Horiz. %	107.08%	97.57%	82.96%	56.42%	38.72%	104.65%	100.00%	-
P/NAPS	0.38	0.43	0.48	0.49	0.61	0.88	1.03	-15.30%
YoY %	-11.63%	-10.42%	-2.04%	-19.67%	-30.68%	-14.56%	-	-
Horiz. %	36.89%	41.75%	46.60%	47.57%	59.22%	85.44%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	-
Price	1.20	1.33	1.48	1.49	2.00	2.83	3.24	-
P/RPS	1.32	1.24	1.53	2.14	2.35	2.67	2.05	-7.07%
YoY %	6.45%	-18.95%	-28.50%	-8.94%	-11.99%	30.24%	-	-
Horiz. %	64.39%	60.49%	74.63%	104.39%	114.63%	130.24%	100.00%	-
P/EPS	8.83	13.06	9.26	4.09	17.64	4.79	7.35	3.10%
YoY %	-32.39%	41.04%	126.41%	-76.81%	268.27%	-34.83%	-	-
Horiz. %	120.14%	177.69%	125.99%	55.65%	240.00%	65.17%	100.00%	-
EY	11.32	7.66	10.79	24.43	5.67	20.86	13.60	-3.01%
YoY %	47.78%	-29.01%	-55.83%	330.86%	-72.82%	53.38%	-	-
Horiz. %	83.24%	56.32%	79.34%	179.63%	41.69%	153.38%	100.00%	-
DY	5.00	4.51	4.05	2.68	2.00	4.95	4.32	2.46%
YoY %	10.86%	11.36%	51.12%	34.00%	-59.60%	14.58%	-	-
Horiz. %	115.74%	104.40%	93.75%	62.04%	46.30%	114.58%	100.00%	-
P/NAPS	0.37	0.42	0.45	0.47	0.54	0.84	1.07	-16.21%
YoY %	-11.90%	-6.67%	-4.26%	-12.96%	-35.71%	-21.50%	-	-
Horiz. %	34.58%	39.25%	42.06%	43.93%	50.47%	78.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos