[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 1112.74%
YoY- 53.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 134,789 97,511 96,633 120,695 157,702 157,674 126,738 1.03%
PBT 31,502 60,243 22,305 81,702 61,292 33,726 34,548 -1.52%
Tax -7,713 -7,200 -6,732 -12,080 -15,433 -8,530 -8,000 -0.60%
NP 23,789 53,043 15,573 69,622 45,859 25,196 26,548 -1.81%
-
NP to SH 22,319 50,864 12,896 67,222 43,878 21,622 25,064 -1.91%
-
Tax Rate 24.48% 11.95% 30.18% 14.79% 25.18% 25.29% 23.16% -
Total Cost 111,000 44,468 81,060 51,073 111,843 132,478 100,190 1.72%
-
Net Worth 922,082 891,517 848,361 765,128 601,505 550,927 512,041 10.29%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 8,382 5,589 4,548 15,940 13,942 7,546 8,678 -0.57%
Div Payout % 37.56% 10.99% 35.27% 23.71% 31.77% 34.90% 34.63% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 922,082 891,517 848,361 765,128 601,505 550,927 512,041 10.29%
NOSH 280,462 279,472 227,442 227,716 199,173 188,673 173,573 8.31%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 17.65% 54.40% 16.12% 57.68% 29.08% 15.98% 20.95% -
ROE 2.42% 5.71% 1.52% 8.79% 7.29% 3.92% 4.89% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 48.24 34.89 42.49 53.00 79.18 83.57 73.02 -6.66%
EPS 7.99 18.20 5.67 29.52 22.03 11.46 14.44 -9.38%
DPS 3.00 2.00 2.00 7.00 7.00 4.00 5.00 -8.15%
NAPS 3.30 3.19 3.73 3.36 3.02 2.92 2.95 1.88%
Adjusted Per Share Value based on latest NOSH - 227,681
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 16.02 11.59 11.48 14.34 18.74 18.74 15.06 1.03%
EPS 2.65 6.05 1.53 7.99 5.21 2.57 2.98 -1.93%
DPS 1.00 0.66 0.54 1.89 1.66 0.90 1.03 -0.49%
NAPS 1.0959 1.0596 1.0083 0.9094 0.7149 0.6548 0.6086 10.28%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.60 1.57 2.28 2.96 3.10 2.03 1.69 -
P/RPS 3.32 4.50 5.37 5.58 3.92 2.43 2.31 6.22%
P/EPS 20.03 8.63 40.21 10.03 14.07 17.71 11.70 9.36%
EY 4.99 11.59 2.49 9.97 7.11 5.65 8.54 -8.55%
DY 1.87 1.27 0.88 2.36 2.26 1.97 2.96 -7.36%
P/NAPS 0.48 0.49 0.61 0.88 1.03 0.70 0.57 -2.82%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 29/09/16 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 -
Price 1.48 1.49 2.00 2.83 3.24 1.86 1.34 -
P/RPS 3.07 4.27 4.71 5.34 4.09 2.23 1.84 8.89%
P/EPS 18.53 8.19 35.27 9.59 14.71 16.23 9.28 12.20%
EY 5.40 12.21 2.84 10.43 6.80 6.16 10.78 -10.87%
DY 2.03 1.34 1.00 2.47 2.16 2.15 3.73 -9.63%
P/NAPS 0.45 0.47 0.54 0.84 1.07 0.64 0.45 0.00%

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
Post a Comment