[CRESNDO] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 12.18%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 194,570 268,898 310,355 282,578 290,424 215,225 160,321 3.27%
PBT 36,435 155,696 158,774 79,982 87,809 50,766 26,159 5.67%
Tax -12,408 -31,155 -32,361 -20,371 -21,753 -11,331 -6,766 10.63%
NP 24,027 124,541 126,413 59,611 66,056 39,435 19,393 3.63%
-
NP to SH 17,756 119,696 120,814 54,322 63,518 36,411 18,046 -0.26%
-
Tax Rate 34.06% 20.01% 20.38% 25.47% 24.77% 22.32% 25.86% -
Total Cost 170,543 144,357 183,942 222,967 224,368 175,790 140,928 3.22%
-
Net Worth 690,909 843,854 721,411 596,235 527,952 487,729 309,009 14.34%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 11,357 27,310 34,708 23,197 26,298 17,771 10,814 0.81%
Div Payout % 63.97% 22.82% 28.73% 42.70% 41.40% 48.81% 59.93% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 690,909 843,854 721,411 596,235 527,952 487,729 309,009 14.34%
NOSH 227,272 227,453 227,574 194,213 176,572 169,940 154,504 6.64%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.35% 46.32% 40.73% 21.10% 22.74% 18.32% 12.10% -
ROE 2.57% 14.18% 16.75% 9.11% 12.03% 7.47% 5.84% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 85.61 118.22 136.38 145.50 164.48 126.65 103.76 -3.15%
EPS 7.81 52.62 53.09 27.97 35.97 21.43 11.68 -6.48%
DPS 5.00 12.00 15.25 11.94 14.89 10.46 7.00 -5.45%
NAPS 3.04 3.71 3.17 3.07 2.99 2.87 2.00 7.22%
Adjusted Per Share Value based on latest NOSH - 194,213
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 23.12 31.96 36.89 33.58 34.52 25.58 19.05 3.27%
EPS 2.11 14.23 14.36 6.46 7.55 4.33 2.14 -0.23%
DPS 1.35 3.25 4.13 2.76 3.13 2.11 1.29 0.76%
NAPS 0.8212 1.0029 0.8574 0.7086 0.6275 0.5797 0.3673 14.34%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.67 2.42 2.82 1.73 1.66 1.45 1.13 -
P/RPS 1.95 2.05 2.07 1.19 1.01 1.14 1.09 10.17%
P/EPS 21.38 4.60 5.31 6.19 4.61 6.77 9.67 14.13%
EY 4.68 21.75 18.83 16.17 21.67 14.78 10.34 -12.37%
DY 2.99 4.96 5.41 6.90 8.97 7.21 6.19 -11.41%
P/NAPS 0.55 0.65 0.89 0.56 0.56 0.51 0.57 -0.59%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 31/03/15 28/03/14 28/03/13 30/03/12 31/03/11 30/03/10 -
Price 1.73 2.49 2.98 2.14 1.92 1.41 1.18 -
P/RPS 2.02 2.11 2.19 1.47 1.17 1.11 1.14 9.99%
P/EPS 22.14 4.73 5.61 7.65 5.34 6.58 10.10 13.96%
EY 4.52 21.13 17.81 13.07 18.74 15.20 9.90 -12.24%
DY 2.89 4.82 5.12 5.58 7.76 7.42 5.93 -11.28%
P/NAPS 0.57 0.67 0.94 0.70 0.64 0.49 0.59 -0.57%

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