[CRESNDO] YoY TTM Result on 31-Jul-2014 [#2]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

29-Sep-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

31-Jul-2014 [#2]

Profit Trend

QoQ- 33.02%

YoY- 88.25%

Quarter Report

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	291,637	195,448	244,836	273,348	282,606	321,360	242,558	3.11%
YoY %	49.21%	-20.17%	-10.43%	-3.28%	-12.06%	32.49%	-	-
Horiz. %	120.23%	80.58%	100.94%	112.69%	116.51%	132.49%	100.00%	-
PBT	52,473	74,373	96,299	179,184	107,548	86,987	64,054	-3.26%
YoY %	-29.45%	-22.77%	-46.26%	66.61%	23.64%	35.80%	-	-
Horiz. %	81.92%	116.11%	150.34%	279.74%	167.90%	135.80%	100.00%	-
Tax	-7,486	-12,876	-25,807	-29,008	-27,274	-22,283	-13,654	-9.52%
YoY %	41.86%	50.11%	11.03%	-6.36%	-22.40%	-63.20%	-	-
Horiz. %	54.83%	94.30%	189.01%	212.45%	199.75%	163.20%	100.00%	-
NP	44,987	61,497	70,492	150,176	80,274	64,704	50,400	-1.87%
YoY %	-26.85%	-12.76%	-53.06%	87.08%	24.06%	28.38%	-	-
Horiz. %	89.26%	122.02%	139.87%	297.97%	159.27%	128.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,761	55,724	65,370	144,158	76,578	60,076	47,542	-2.13%
YoY %	-25.06%	-14.76%	-54.65%	88.25%	27.47%	26.36%	-	-
Horiz. %	87.84%	117.21%	137.50%	303.22%	161.07%	126.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.27%	17.31%	26.80%	16.19%	25.36%	25.62%	21.32%	-
YoY %	-17.56%	-35.41%	65.53%	-36.16%	-1.01%	20.17%	-	-
Horiz. %	66.93%	81.19%	125.70%	75.94%	118.95%	120.17%	100.00%	-
Total Cost	246,650	133,951	174,344	123,172	202,332	256,656	192,158	4.24%
YoY %	84.13%	-23.17%	41.55%	-39.12%	-21.17%	33.57%	-	-
Horiz. %	128.36%	69.71%	90.73%	64.10%	105.29%	133.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	922,082	891,453	846,655	765,010	613,766	559,200	513,967	10.22%
YoY %	3.44%	5.29%	10.67%	24.64%	9.76%	8.80%	-	-
Horiz. %	179.40%	173.45%	164.73%	148.84%	119.42%	108.80%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	16,765	12,407	15,912	36,419	29,763	25,247	20,309	-3.14%
YoY %	35.13%	-22.03%	-56.31%	22.36%	17.89%	24.31%	-	-
Horiz. %	82.55%	61.09%	78.35%	179.32%	146.55%	124.31%	100.00%	-
Div Payout %	40.15%	22.27%	24.34%	25.26%	38.87%	42.03%	42.72%	-
YoY %	80.29%	-8.50%	-3.64%	-35.01%	-7.52%	-1.62%	-	-
Horiz. %	93.98%	52.13%	56.98%	59.13%	90.99%	98.38%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	922,082	891,453	846,655	765,010	613,766	559,200	513,967	10.22%
YoY %	3.44%	5.29%	10.67%	24.64%	9.76%	8.80%	-	-
Horiz. %	179.40%	173.45%	164.73%	148.84%	119.42%	108.80%	100.00%	-
NOSH	280,462	279,452	226,985	227,681	203,233	191,507	174,226	8.25%
YoY %	0.36%	23.11%	-0.31%	12.03%	6.12%	9.92%	-	-
Horiz. %	160.98%	160.40%	130.28%	130.68%	116.65%	109.92%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	15.43%	31.46%	28.79%	54.94%	28.40%	20.13%	20.78%	-
YoY %	-50.95%	9.27%	-47.60%	93.45%	41.08%	-3.13%	-	-
Horiz. %	74.25%	151.40%	138.55%	264.39%	136.67%	96.87%	100.00%	-
ROE	4.53%	6.25%	7.72%	18.84%	12.48%	10.74%	9.25%	-
YoY %	-27.52%	-19.04%	-59.02%	50.96%	16.20%	16.11%	-	-
Horiz. %	48.97%	67.57%	83.46%	203.68%	134.92%	116.11%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	104.37	69.94	107.86	120.06	139.05	167.81	139.22	-4.68%
YoY %	49.23%	-35.16%	-10.16%	-13.66%	-17.14%	20.54%	-	-
Horiz. %	74.97%	50.24%	77.47%	86.24%	99.88%	120.54%	100.00%	-
EPS	14.95	19.94	28.80	63.32	37.68	31.37	27.29	-9.53%
YoY %	-25.03%	-30.76%	-54.52%	68.05%	20.11%	14.95%	-	-
Horiz. %	54.78%	73.07%	105.53%	232.03%	138.07%	114.95%	100.00%	-
DPS	6.00	4.44	7.00	16.00	14.64	13.18	11.66	-10.47%
YoY %	35.14%	-36.57%	-56.25%	9.29%	11.08%	13.04%	-	-
Horiz. %	51.46%	38.08%	60.03%	137.22%	125.56%	113.04%	100.00%	-
NAPS	3.30	3.19	3.73	3.36	3.02	2.92	2.95	1.88%
YoY %	3.45%	-14.48%	11.01%	11.26%	3.42%	-1.02%	-	-
Horiz. %	111.86%	108.14%	126.44%	113.90%	102.37%	98.98%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 227,681
RPS	103.98	69.69	87.30	97.46	100.76	114.58	86.49	3.11%
YoY %	49.20%	-20.17%	-10.42%	-3.28%	-12.06%	32.48%	-	-
Horiz. %	120.22%	80.58%	100.94%	112.68%	116.50%	132.48%	100.00%	-
EPS	14.89	19.87	23.31	51.40	27.30	21.42	16.95	-2.13%
YoY %	-25.06%	-14.76%	-54.65%	88.28%	27.45%	26.37%	-	-
Horiz. %	87.85%	117.23%	137.52%	303.24%	161.06%	126.37%	100.00%	-
DPS	5.98	4.42	5.67	12.99	10.61	9.00	7.24	-3.13%
YoY %	35.29%	-22.05%	-56.35%	22.43%	17.89%	24.31%	-	-
Horiz. %	82.60%	61.05%	78.31%	179.42%	146.55%	124.31%	100.00%	-
NAPS	3.2877	3.1785	3.0188	2.7277	2.1884	1.9939	1.8326	10.22%
YoY %	3.44%	5.29%	10.67%	24.64%	9.75%	8.80%	-	-
Horiz. %	179.40%	173.44%	164.73%	148.84%	119.42%	108.80%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	1.60	1.57	2.28	2.96	3.10	2.03	1.69	-
P/RPS	1.53	2.24	2.11	2.47	2.23	1.21	1.21	3.98%
YoY %	-31.70%	6.16%	-14.57%	10.76%	84.30%	0.00%	-	-
Horiz. %	126.45%	185.12%	174.38%	204.13%	184.30%	100.00%	100.00%	-
P/EPS	10.71	7.87	7.92	4.67	8.23	6.47	6.19	9.55%
YoY %	36.09%	-0.63%	69.59%	-43.26%	27.20%	4.52%	-	-
Horiz. %	173.02%	127.14%	127.95%	75.44%	132.96%	104.52%	100.00%	-
EY	9.34	12.70	12.63	21.39	12.15	15.45	16.15	-8.71%
YoY %	-26.46%	0.55%	-40.95%	76.05%	-21.36%	-4.33%	-	-
Horiz. %	57.83%	78.64%	78.20%	132.45%	75.23%	95.67%	100.00%	-
DY	3.75	2.83	3.07	5.40	4.72	6.49	6.90	-9.65%
YoY %	32.51%	-7.82%	-43.15%	14.41%	-27.27%	-5.94%	-	-
Horiz. %	54.35%	41.01%	44.49%	78.26%	68.41%	94.06%	100.00%	-
P/NAPS	0.48	0.49	0.61	0.88	1.03	0.70	0.57	-2.82%
YoY %	-2.04%	-19.67%	-30.68%	-14.56%	47.14%	22.81%	-	-
Horiz. %	84.21%	85.96%	107.02%	154.39%	180.70%	122.81%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	28/09/12	27/09/11	-
Price	1.48	1.49	2.00	2.83	3.24	1.86	1.34	-
P/RPS	1.42	2.13	1.85	2.36	2.33	1.11	0.96	6.73%
YoY %	-33.33%	15.14%	-21.61%	1.29%	109.91%	15.63%	-	-
Horiz. %	147.92%	221.88%	192.71%	245.83%	242.71%	115.63%	100.00%	-
P/EPS	9.90	7.47	6.94	4.47	8.60	5.93	4.91	12.38%
YoY %	32.53%	7.64%	55.26%	-48.02%	45.03%	20.77%	-	-
Horiz. %	201.63%	152.14%	141.34%	91.04%	175.15%	120.77%	100.00%	-
EY	10.10	13.38	14.40	22.37	11.63	16.87	20.36	-11.01%
YoY %	-24.51%	-7.08%	-35.63%	92.35%	-31.06%	-17.14%	-	-
Horiz. %	49.61%	65.72%	70.73%	109.87%	57.12%	82.86%	100.00%	-
DY	4.05	2.98	3.50	5.65	4.52	7.09	8.70	-11.95%
YoY %	35.91%	-14.86%	-38.05%	25.00%	-36.25%	-18.51%	-	-
Horiz. %	46.55%	34.25%	40.23%	64.94%	51.95%	81.49%	100.00%	-
P/NAPS	0.45	0.47	0.54	0.84	1.07	0.64	0.45	0.00%
YoY %	-4.26%	-12.96%	-35.71%	-21.50%	67.19%	42.22%	-	-
Horiz. %	100.00%	104.44%	120.00%	186.67%	237.78%	142.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos