[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 45.98%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 152,398 183,307 218,776 205,963 169,956 133,171 193,293 -3.88%
PBT 31,327 39,102 38,494 45,952 73,134 28,846 108,465 -18.68%
Tax -9,495 -13,050 -8,722 -11,196 -11,120 -9,339 -18,851 -10.79%
NP 21,832 26,052 29,772 34,756 62,014 19,507 89,614 -20.95%
-
NP to SH 20,089 23,951 26,205 32,582 58,847 14,518 85,293 -21.39%
-
Tax Rate 30.31% 33.37% 22.66% 24.36% 15.20% 32.38% 17.38% -
Total Cost 130,566 157,255 189,004 171,207 107,942 113,664 103,679 3.91%
-
Net Worth 913,700 899,729 885,758 924,876 894,172 851,055 769,389 2.90%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 11,176 8,382 8,382 8,382 5,588 4,551 15,934 -5.73%
Div Payout % 55.64% 35.00% 31.99% 25.73% 9.50% 31.35% 18.68% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 913,700 899,729 885,758 924,876 894,172 851,055 769,389 2.90%
NOSH 280,462 280,462 280,462 280,462 280,462 227,554 227,630 3.53%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 14.33% 14.21% 13.61% 16.87% 36.49% 14.65% 46.36% -
ROE 2.20% 2.66% 2.96% 3.52% 6.58% 1.71% 11.09% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 54.54 65.60 78.30 73.71 60.82 58.52 84.92 -7.10%
EPS 7.19 8.57 9.38 11.66 21.06 6.38 37.47 -24.03%
DPS 4.00 3.00 3.00 3.00 2.00 2.00 7.00 -8.89%
NAPS 3.27 3.22 3.17 3.31 3.20 3.74 3.38 -0.54%
Adjusted Per Share Value based on latest NOSH - 280,462
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 18.11 21.79 26.00 24.48 20.20 15.83 22.97 -3.88%
EPS 2.39 2.85 3.11 3.87 6.99 1.73 10.14 -21.38%
DPS 1.33 1.00 1.00 1.00 0.66 0.54 1.89 -5.68%
NAPS 1.0859 1.0693 1.0527 1.0992 1.0627 1.0115 0.9144 2.90%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.865 1.18 1.30 1.54 1.51 1.94 2.80 -
P/RPS 1.59 1.80 1.66 2.09 2.48 3.31 3.30 -11.44%
P/EPS 12.03 13.77 13.86 13.21 7.17 30.41 7.47 8.25%
EY 8.31 7.26 7.21 7.57 13.95 3.29 13.38 -7.62%
DY 4.62 2.54 2.31 1.95 1.32 1.03 2.50 10.76%
P/NAPS 0.26 0.37 0.41 0.47 0.47 0.52 0.83 -17.57%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 30/12/14 -
Price 1.02 1.24 1.21 1.46 1.49 1.78 2.40 -
P/RPS 1.87 1.89 1.55 1.98 2.45 3.04 2.83 -6.66%
P/EPS 14.19 14.47 12.90 12.52 7.08 27.90 6.41 14.14%
EY 7.05 6.91 7.75 7.99 14.13 3.58 15.61 -12.39%
DY 3.92 2.42 2.48 2.05 1.34 1.12 2.92 5.02%
P/NAPS 0.31 0.39 0.38 0.44 0.47 0.48 0.71 -12.88%

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