[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -22.87%
YoY- 305.34%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 244,409 291,701 274,617 226,608 177,561 257,724 314,282 -4.10%
PBT 52,136 51,325 61,269 97,512 38,461 144,620 160,784 -17.10%
Tax -17,400 -11,629 -14,928 -14,826 -12,452 -25,134 -35,122 -11.04%
NP 34,736 39,696 46,341 82,685 26,009 119,485 125,661 -19.28%
-
NP to SH 31,934 34,940 43,442 78,462 19,357 113,724 121,649 -19.97%
-
Tax Rate 33.37% 22.66% 24.36% 15.20% 32.38% 17.38% 21.84% -
Total Cost 209,673 252,005 228,276 143,922 151,552 138,238 188,621 1.77%
-
Net Worth 899,729 885,758 924,876 894,172 851,055 769,389 623,666 6.29%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 11,176 11,176 11,176 7,451 6,068 21,245 19,274 -8.67%
Div Payout % 35.00% 31.99% 25.73% 9.50% 31.35% 18.68% 15.84% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 899,729 885,758 924,876 894,172 851,055 769,389 623,666 6.29%
NOSH 280,462 280,462 280,462 280,462 227,554 227,630 206,511 5.23%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 14.21% 13.61% 16.87% 36.49% 14.65% 46.36% 39.98% -
ROE 3.55% 3.94% 4.70% 8.77% 2.27% 14.78% 19.51% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 87.47 104.40 98.28 81.10 78.03 113.22 152.19 -8.81%
EPS 11.43 12.51 15.55 28.08 8.51 49.96 58.91 -23.90%
DPS 4.00 4.00 4.00 2.67 2.67 9.33 9.33 -13.15%
NAPS 3.22 3.17 3.31 3.20 3.74 3.38 3.02 1.07%
Adjusted Per Share Value based on latest NOSH - 280,462
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 29.05 34.67 32.64 26.93 21.10 30.63 37.35 -4.10%
EPS 3.80 4.15 5.16 9.33 2.30 13.52 14.46 -19.95%
DPS 1.33 1.33 1.33 0.89 0.72 2.53 2.29 -8.65%
NAPS 1.0693 1.0527 1.0992 1.0627 1.0115 0.9144 0.7412 6.29%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.18 1.30 1.54 1.51 1.94 2.80 3.29 -
P/RPS 1.35 1.25 1.57 1.86 2.49 2.47 2.16 -7.53%
P/EPS 10.32 10.40 9.91 5.38 22.81 5.60 5.59 10.75%
EY 9.69 9.62 10.10 18.60 4.38 17.84 17.90 -9.71%
DY 3.39 3.08 2.60 1.77 1.37 3.33 2.84 2.99%
P/NAPS 0.37 0.41 0.47 0.47 0.52 0.83 1.09 -16.47%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 30/12/14 31/12/13 -
Price 1.24 1.21 1.46 1.49 1.78 2.40 3.20 -
P/RPS 1.42 1.16 1.49 1.84 2.28 2.12 2.10 -6.31%
P/EPS 10.85 9.68 9.39 5.31 20.92 4.80 5.43 12.22%
EY 9.22 10.33 10.65 18.85 4.78 20.82 18.41 -10.88%
DY 3.23 3.31 2.74 1.79 1.50 3.89 2.92 1.69%
P/NAPS 0.39 0.38 0.44 0.47 0.48 0.71 1.06 -15.34%

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