[CRESNDO] YoY Cumulative 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- 687.49%

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
Cumulative Result
Revenue	126,561	149,365	134,789	97,511	96,633	120,695	157,702	-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	29,536	21,098	31,502	60,243	22,305	81,702	61,292	-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	-8,812	-3,849	-7,713	-7,200	-6,732	-12,080	-15,433	-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	20,724	17,249	23,789	53,043	15,573	69,622	45,859	-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	18,983	14,231	22,319	50,864	12,896	67,222	43,878	-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	105,837	132,116	111,000	44,468	81,060	51,073	111,843	-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	8,382	8,382	8,382	5,589	4,548	15,940	13,942	-8.12%
YoY %	0.00%	0.00%	49.97%	22.89%	-71.47%	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	2.10%	1.61%	2.42%	5.71%	1.52%	8.79%	7.29%	-
YoY %	30.43%	-33.47%	-57.62%	275.66%	-82.71%	20.58%	-	-
Horiz. %	28.81%	22.09%	33.20%	78.33%	20.85%	120.58%	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	45.29	53.46	48.24	34.89	42.49	53.00	79.18	-8.88%
YoY %	-15.28%	10.82%	38.26%	-17.89%	-19.83%	-33.06%	-	-
Horiz. %	57.20%	67.52%	60.92%	44.06%	53.66%	66.94%	100.00%	-
EPS	6.79	5.09	7.99	18.20	5.67	29.52	22.03	-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	3.00	3.00	3.00	2.00	2.00	7.00	7.00	-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	15.04	17.75	16.02	11.59	11.48	14.34	18.74	-3.59%
YoY %	-15.27%	10.80%	38.22%	0.96%	-19.94%	-23.48%	-	-
Horiz. %	80.26%	94.72%	85.49%	61.85%	61.26%	76.52%	100.00%	-
EPS	2.26	1.69	2.65	6.05	1.53	7.99	5.21	-12.98%
YoY %	33.73%	-36.23%	-56.20%	295.42%	-80.85%	53.36%	-	-
Horiz. %	43.38%	32.44%	50.86%	116.12%	29.37%	153.36%	100.00%	-
DPS	1.00	1.00	1.00	0.66	0.54	1.89	1.66	-8.09%
YoY %	0.00%	0.00%	51.52%	22.22%	-71.43%	13.86%	-	-
Horiz. %	60.24%	60.24%	60.24%	39.76%	32.53%	113.86%	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	2.74	2.54	3.32	4.50	5.37	5.58	3.92	-5.79%
YoY %	7.87%	-23.49%	-26.22%	-16.20%	-3.76%	42.35%	-	-
Horiz. %	69.90%	64.80%	84.69%	114.80%	136.99%	142.35%	100.00%	-
P/EPS	18.25	26.70	20.03	8.63	40.21	10.03	14.07	4.42%
YoY %	-31.65%	33.30%	132.10%	-78.54%	300.90%	-28.71%	-	-
Horiz. %	129.71%	189.77%	142.36%	61.34%	285.79%	71.29%	100.00%	-
EY	5.48	3.74	4.99	11.59	2.49	9.97	7.11	-4.24%
YoY %	46.52%	-25.05%	-56.95%	365.46%	-75.03%	40.23%	-	-
Horiz. %	77.07%	52.60%	70.18%	163.01%	35.02%	140.23%	100.00%	-
DY	2.42	2.21	1.87	1.27	0.88	2.36	2.26	1.14%
YoY %	9.50%	18.18%	47.24%	44.32%	-62.71%	4.42%	-	-
Horiz. %	107.08%	97.79%	82.74%	56.19%	38.94%	104.42%	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	2.65	2.49	3.07	4.27	4.71	5.34	4.09	-6.97%
YoY %	6.43%	-18.89%	-28.10%	-9.34%	-11.80%	30.56%	-	-
Horiz. %	64.79%	60.88%	75.06%	104.40%	115.16%	130.56%	100.00%	-
P/EPS	17.66	26.11	18.53	8.19	35.27	9.59	14.71	3.09%
YoY %	-32.36%	40.91%	126.25%	-76.78%	267.78%	-34.81%	-	-
Horiz. %	120.05%	177.50%	125.97%	55.68%	239.77%	65.19%	100.00%	-
EY	5.66	3.83	5.40	12.21	2.84	10.43	6.80	-3.01%
YoY %	47.78%	-29.07%	-55.77%	329.93%	-72.77%	53.38%	-	-
Horiz. %	83.24%	56.32%	79.41%	179.56%	41.76%	153.38%	100.00%	-
DY	2.50	2.26	2.03	1.34	1.00	2.47	2.16	2.46%
YoY %	10.62%	11.33%	51.49%	34.00%	-59.51%	14.35%	-	-
Horiz. %	115.74%	104.63%	93.98%	62.04%	46.30%	114.35%	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