[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 46.05%
YoY- -34.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 254,359 226,608 195,022 193,168 194,570 177,561 193,266 19.99%
PBT 81,131 97,512 120,486 41,096 36,370 38,461 44,610 48.72%
Tax -6,887 -14,826 -14,400 -9,200 -12,408 -12,452 -13,464 -35.91%
NP 74,244 82,685 106,086 31,896 23,962 26,009 31,146 77.97%
-
NP to SH 70,289 78,462 101,728 25,836 17,690 19,357 25,792 94.51%
-
Tax Rate 8.49% 15.20% 11.95% 22.39% 34.12% 32.38% 30.18% -
Total Cost 180,115 143,922 88,936 161,272 170,608 151,552 162,120 7.23%
-
Net Worth 910,928 894,172 891,517 852,811 691,609 851,055 848,361 4.83%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 13,971 7,451 11,178 - 11,375 6,068 9,097 32.93%
Div Payout % 19.88% 9.50% 10.99% - 64.30% 31.35% 35.27% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 910,928 894,172 891,517 852,811 691,609 851,055 848,361 4.83%
NOSH 280,462 280,462 279,472 279,610 227,503 227,554 227,442 14.91%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 29.19% 36.49% 54.40% 16.51% 12.32% 14.65% 16.12% -
ROE 7.72% 8.77% 11.41% 3.03% 2.56% 2.27% 3.04% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 91.03 81.10 69.78 69.08 85.52 78.03 84.97 4.67%
EPS 25.15 28.08 36.40 9.24 7.78 8.51 11.34 69.65%
DPS 5.00 2.67 4.00 0.00 5.00 2.67 4.00 15.96%
NAPS 3.26 3.20 3.19 3.05 3.04 3.74 3.73 -8.55%
Adjusted Per Share Value based on latest NOSH - 279,610
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 90.69 80.80 69.54 68.87 69.37 63.31 68.91 19.99%
EPS 25.06 27.98 36.27 9.21 6.31 6.90 9.20 94.45%
DPS 4.98 2.66 3.99 0.00 4.06 2.16 3.24 33.01%
NAPS 3.248 3.1882 3.1787 3.0407 2.466 3.0345 3.0249 4.83%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.51 1.51 1.57 1.65 1.67 1.94 2.28 -
P/RPS 1.66 1.86 2.25 2.39 1.95 2.49 2.68 -27.23%
P/EPS 6.00 5.38 4.31 17.86 21.48 22.81 20.11 -55.18%
EY 16.66 18.60 23.18 5.60 4.66 4.38 4.97 123.16%
DY 3.31 1.77 2.55 0.00 2.99 1.37 1.75 52.64%
P/NAPS 0.46 0.47 0.49 0.54 0.55 0.52 0.61 -17.08%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 -
Price 1.62 1.49 1.49 1.49 1.73 1.78 2.00 -
P/RPS 1.78 1.84 2.14 2.16 2.02 2.28 2.35 -16.83%
P/EPS 6.44 5.31 4.09 16.13 22.25 20.92 17.64 -48.76%
EY 15.53 18.85 24.43 6.20 4.49 4.78 5.67 95.16%
DY 3.09 1.79 2.68 0.00 2.89 1.50 2.00 33.46%
P/NAPS 0.50 0.47 0.47 0.49 0.57 0.48 0.54 -4.97%

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