[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 29.36%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 310,355 314,282 315,404 284,180 282,578 280,762 315,348 -1.05%
PBT 159,013 160,784 122,584 100,520 79,983 65,617 67,452 76.85%
Tax -32,361 -35,122 -30,866 -25,536 -20,371 -16,564 -17,060 53.05%
NP 126,652 125,661 91,718 74,984 59,612 49,053 50,392 84.54%
-
NP to SH 121,053 121,649 87,756 71,944 55,616 42,284 43,244 98.25%
-
Tax Rate 20.35% 21.84% 25.18% 25.40% 25.47% 25.24% 25.29% -
Total Cost 183,703 188,621 223,686 209,196 222,966 231,709 264,956 -21.61%
-
Net Worth 671,561 623,666 601,505 617,720 587,739 559,977 550,927 14.06%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 33,895 19,274 27,884 - 22,973 10,158 15,093 71.23%
Div Payout % 28.00% 15.84% 31.77% - 41.31% 24.02% 34.90% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 671,561 623,666 601,505 617,720 587,739 559,977 550,927 14.06%
NOSH 211,848 206,511 199,173 194,864 191,446 190,468 188,673 8.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 40.81% 39.98% 29.08% 26.39% 21.10% 17.47% 15.98% -
ROE 18.03% 19.51% 14.59% 11.65% 9.46% 7.55% 7.85% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 146.50 152.19 158.36 145.83 147.60 147.41 167.14 -8.39%
EPS 57.14 58.91 44.06 36.92 29.05 22.20 22.92 83.55%
DPS 16.00 9.33 14.00 0.00 12.00 5.33 8.00 58.53%
NAPS 3.17 3.02 3.02 3.17 3.07 2.94 2.92 5.61%
Adjusted Per Share Value based on latest NOSH - 194,864
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 110.66 112.06 112.46 101.33 100.75 100.11 112.44 -1.05%
EPS 43.16 43.37 31.29 25.65 19.83 15.08 15.42 98.23%
DPS 12.09 6.87 9.94 0.00 8.19 3.62 5.38 71.31%
NAPS 2.3945 2.2237 2.1447 2.2025 2.0956 1.9966 1.9644 14.06%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.82 3.29 3.10 2.35 1.73 1.80 2.03 -
P/RPS 1.92 2.16 1.96 1.61 1.17 1.22 1.21 35.92%
P/EPS 4.94 5.59 7.04 6.37 5.96 8.11 8.86 -32.18%
EY 20.26 17.90 14.21 15.71 16.79 12.33 11.29 47.51%
DY 5.67 2.84 4.52 0.00 6.94 2.96 3.94 27.38%
P/NAPS 0.89 1.09 1.03 0.74 0.56 0.61 0.70 17.31%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.98 3.20 3.24 2.81 2.14 1.82 1.86 -
P/RPS 2.03 2.10 2.05 1.93 1.45 1.23 1.11 49.38%
P/EPS 5.22 5.43 7.35 7.61 7.37 8.20 8.12 -25.45%
EY 19.17 18.41 13.60 13.14 13.57 12.20 12.32 34.17%
DY 5.37 2.92 4.32 0.00 5.61 2.93 4.30 15.92%
P/NAPS 0.94 1.06 1.07 0.89 0.70 0.62 0.64 29.12%

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