[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 107.93%
YoY- 187.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 169,956 133,171 193,293 235,712 210,572 219,814 158,519 1.16%
PBT 73,134 28,846 108,465 120,588 49,213 64,944 34,644 13.24%
Tax -11,120 -9,339 -18,851 -26,342 -12,423 -15,935 -9,020 3.54%
NP 62,014 19,507 89,614 94,246 36,790 49,009 25,624 15.85%
-
NP to SH 58,847 14,518 85,293 91,237 31,713 46,809 22,384 17.46%
-
Tax Rate 15.20% 32.38% 17.38% 21.84% 25.24% 24.54% 26.04% -
Total Cost 107,942 113,664 103,679 141,466 173,782 170,805 132,895 -3.40%
-
Net Worth 894,172 851,055 769,389 623,666 559,977 525,123 470,017 11.30%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 5,588 4,551 15,934 14,455 7,618 13,910 9,307 -8.14%
Div Payout % 9.50% 31.35% 18.68% 15.84% 24.02% 29.72% 41.58% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 894,172 851,055 769,389 623,666 559,977 525,123 470,017 11.30%
NOSH 280,462 227,554 227,630 206,511 190,468 173,881 155,121 10.36%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 36.49% 14.65% 46.36% 39.98% 17.47% 22.30% 16.16% -
ROE 6.58% 1.71% 11.09% 14.63% 5.66% 8.91% 4.76% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 60.82 58.52 84.92 114.14 110.55 126.42 102.19 -8.27%
EPS 21.06 6.38 37.47 44.18 16.65 26.92 14.43 6.49%
DPS 2.00 2.00 7.00 7.00 4.00 8.00 6.00 -16.71%
NAPS 3.20 3.74 3.38 3.02 2.94 3.02 3.03 0.91%
Adjusted Per Share Value based on latest NOSH - 220,993
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 20.20 15.83 22.97 28.01 25.03 26.13 18.84 1.16%
EPS 6.99 1.73 10.14 10.84 3.77 5.56 2.66 17.45%
DPS 0.66 0.54 1.89 1.72 0.91 1.65 1.11 -8.29%
NAPS 1.0627 1.0115 0.9144 0.7412 0.6655 0.6241 0.5586 11.30%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.51 1.94 2.80 3.29 1.80 1.41 1.34 -
P/RPS 2.48 3.31 3.30 2.88 1.63 1.12 1.31 11.21%
P/EPS 7.17 30.41 7.47 7.45 10.81 5.24 9.29 -4.22%
EY 13.95 3.29 13.38 13.43 9.25 19.09 10.77 4.40%
DY 1.32 1.03 2.50 2.13 2.22 5.67 4.48 -18.41%
P/NAPS 0.47 0.52 0.83 1.09 0.61 0.47 0.44 1.10%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 1.49 1.78 2.40 3.20 1.82 1.47 1.34 -
P/RPS 2.45 3.04 2.83 2.80 1.65 1.16 1.31 10.98%
P/EPS 7.08 27.90 6.41 7.24 10.93 5.46 9.29 -4.42%
EY 14.13 3.58 15.61 13.81 9.15 18.31 10.77 4.62%
DY 1.34 1.12 2.92 2.19 2.20 5.44 4.48 -18.20%
P/NAPS 0.47 0.48 0.71 1.06 0.62 0.49 0.44 1.10%

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