[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -24.95%
YoY- -82.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 291,701 274,617 226,608 177,561 257,724 314,282 280,762 0.63%
PBT 51,325 61,269 97,512 38,461 144,620 160,784 65,617 -4.00%
Tax -11,629 -14,928 -14,826 -12,452 -25,134 -35,122 -16,564 -5.72%
NP 39,696 46,341 82,685 26,009 119,485 125,661 49,053 -3.46%
-
NP to SH 34,940 43,442 78,462 19,357 113,724 121,649 42,284 -3.12%
-
Tax Rate 22.66% 24.36% 15.20% 32.38% 17.38% 21.84% 25.24% -
Total Cost 252,005 228,276 143,922 151,552 138,238 188,621 231,709 1.40%
-
Net Worth 885,758 924,876 894,172 851,055 769,389 623,666 559,977 7.93%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 11,176 11,176 7,451 6,068 21,245 19,274 10,158 1.60%
Div Payout % 31.99% 25.73% 9.50% 31.35% 18.68% 15.84% 24.02% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 885,758 924,876 894,172 851,055 769,389 623,666 559,977 7.93%
NOSH 280,462 280,462 280,462 227,554 227,630 206,511 190,468 6.65%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 13.61% 16.87% 36.49% 14.65% 46.36% 39.98% 17.47% -
ROE 3.94% 4.70% 8.77% 2.27% 14.78% 19.51% 7.55% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 104.40 98.28 81.10 78.03 113.22 152.19 147.41 -5.58%
EPS 12.51 15.55 28.08 8.51 49.96 58.91 22.20 -9.11%
DPS 4.00 4.00 2.67 2.67 9.33 9.33 5.33 -4.66%
NAPS 3.17 3.31 3.20 3.74 3.38 3.02 2.94 1.26%
Adjusted Per Share Value based on latest NOSH - 227,972
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 34.67 32.64 26.93 21.10 30.63 37.35 33.37 0.63%
EPS 4.15 5.16 9.33 2.30 13.52 14.46 5.03 -3.15%
DPS 1.33 1.33 0.89 0.72 2.53 2.29 1.21 1.58%
NAPS 1.0527 1.0992 1.0627 1.0115 0.9144 0.7412 0.6655 7.93%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.30 1.54 1.51 1.94 2.80 3.29 1.80 -
P/RPS 1.25 1.57 1.86 2.49 2.47 2.16 1.22 0.40%
P/EPS 10.40 9.91 5.38 22.81 5.60 5.59 8.11 4.23%
EY 9.62 10.10 18.60 4.38 17.84 17.90 12.33 -4.05%
DY 3.08 2.60 1.77 1.37 3.33 2.84 2.96 0.66%
P/NAPS 0.41 0.47 0.47 0.52 0.83 1.09 0.61 -6.40%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 22/12/17 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 -
Price 1.21 1.46 1.49 1.78 2.40 3.20 1.82 -
P/RPS 1.16 1.49 1.84 2.28 2.12 2.10 1.23 -0.97%
P/EPS 9.68 9.39 5.31 20.92 4.80 5.43 8.20 2.80%
EY 10.33 10.65 18.85 4.78 20.82 18.41 12.20 -2.73%
DY 3.31 2.74 1.79 1.50 3.89 2.92 2.93 2.05%
P/NAPS 0.38 0.44 0.47 0.48 0.71 1.06 0.62 -7.83%

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