[CRESNDO] YoY TTM Result on 30-Apr-2014 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -10.3%
YoY- 80.35%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 253,918 187,123 273,478 290,469 267,877 324,088 222,617 2.21%
PBT 77,568 30,698 161,686 143,665 86,810 92,068 57,420 5.13%
Tax -5,854 -10,259 -32,916 -28,665 -22,080 -23,446 -12,350 -11.68%
NP 71,714 20,439 128,770 115,000 64,730 68,622 45,070 8.04%
-
NP to SH 68,209 14,406 123,962 108,371 60,089 65,308 42,028 8.39%
-
Tax Rate 7.55% 33.42% 20.36% 19.95% 25.43% 25.47% 21.51% -
Total Cost 182,204 166,684 144,708 175,469 203,147 255,466 177,547 0.43%
-
Net Worth 913,700 852,811 851,175 727,661 617,720 550,689 505,019 10.37%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 13,971 11,357 27,310 34,708 23,197 26,298 17,771 -3.92%
Div Payout % 20.48% 78.84% 22.03% 32.03% 38.61% 40.27% 42.29% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 913,700 852,811 851,175 727,661 617,720 550,689 505,019 10.37%
NOSH 280,462 279,610 227,587 228,106 194,864 185,417 172,951 8.38%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 28.24% 10.92% 47.09% 39.59% 24.16% 21.17% 20.25% -
ROE 7.47% 1.69% 14.56% 14.89% 9.73% 11.86% 8.32% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 90.87 66.92 120.16 127.34 137.47 174.79 128.72 -5.63%
EPS 24.41 5.15 54.47 47.51 30.84 35.22 24.30 0.07%
DPS 5.00 4.06 12.00 15.22 12.00 14.18 10.28 -11.30%
NAPS 3.27 3.05 3.74 3.19 3.17 2.97 2.92 1.90%
Adjusted Per Share Value based on latest NOSH - 228,106
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 30.18 22.24 32.50 34.52 31.84 38.52 26.46 2.21%
EPS 8.11 1.71 14.73 12.88 7.14 7.76 5.00 8.38%
DPS 1.66 1.35 3.25 4.13 2.76 3.13 2.11 -3.91%
NAPS 1.0859 1.0136 1.0116 0.8648 0.7342 0.6545 0.6002 10.37%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.69 1.65 2.43 2.98 2.35 1.80 1.57 -
P/RPS 1.86 2.47 2.02 2.34 1.71 1.03 1.22 7.27%
P/EPS 6.92 32.03 4.46 6.27 7.62 5.11 6.46 1.15%
EY 14.44 3.12 22.41 15.94 13.12 19.57 15.48 -1.15%
DY 2.96 2.46 4.94 5.11 5.11 7.88 6.54 -12.36%
P/NAPS 0.52 0.54 0.65 0.93 0.74 0.61 0.54 -0.62%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 29/06/15 26/06/14 25/06/13 29/06/12 27/06/11 -
Price 1.70 1.49 2.33 2.84 2.81 1.83 1.54 -
P/RPS 1.87 2.23 1.94 2.23 2.04 1.05 1.20 7.66%
P/EPS 6.96 28.92 4.28 5.98 9.11 5.20 6.34 1.56%
EY 14.36 3.46 23.38 16.73 10.97 19.25 15.78 -1.55%
DY 2.94 2.73 5.15 5.36 4.27 7.75 6.67 -12.75%
P/NAPS 0.52 0.49 0.62 0.89 0.89 0.62 0.53 -0.31%

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