[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.62%
YoY- 187.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 241,390 204,636 310,355 314,282 315,404 284,180 282,578 -9.99%
PBT 163,404 40,084 159,013 160,784 122,584 100,520 79,983 61.21%
Tax -24,160 -10,752 -32,361 -35,122 -30,866 -25,536 -20,371 12.07%
NP 139,244 29,332 126,652 125,661 91,718 74,984 59,612 76.32%
-
NP to SH 134,444 22,172 121,053 121,649 87,756 71,944 55,616 80.41%
-
Tax Rate 14.79% 26.82% 20.35% 21.84% 25.18% 25.40% 25.47% -
Total Cost 102,146 175,304 183,703 188,621 223,686 209,196 222,966 -40.65%
-
Net Worth 765,128 727,661 671,561 623,666 601,505 617,720 587,739 19.28%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 31,880 - 33,895 19,274 27,884 - 22,973 24.48%
Div Payout % 23.71% - 28.00% 15.84% 31.77% - 41.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 765,128 727,661 671,561 623,666 601,505 617,720 587,739 19.28%
NOSH 227,716 228,106 211,848 206,511 199,173 194,864 191,446 12.29%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 57.68% 14.33% 40.81% 39.98% 29.08% 26.39% 21.10% -
ROE 17.57% 3.05% 18.03% 19.51% 14.59% 11.65% 9.46% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 106.00 89.71 146.50 152.19 158.36 145.83 147.60 -19.85%
EPS 59.04 9.72 57.14 58.91 44.06 36.92 29.05 60.65%
DPS 14.00 0.00 16.00 9.33 14.00 0.00 12.00 10.85%
NAPS 3.36 3.19 3.17 3.02 3.02 3.17 3.07 6.21%
Adjusted Per Share Value based on latest NOSH - 220,993
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 86.07 72.96 110.66 112.06 112.46 101.33 100.75 -9.99%
EPS 47.94 7.91 43.16 43.37 31.29 25.65 19.83 80.42%
DPS 11.37 0.00 12.09 6.87 9.94 0.00 8.19 24.52%
NAPS 2.7281 2.5945 2.3945 2.2237 2.1447 2.2025 2.0956 19.28%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.96 2.98 2.82 3.29 3.10 2.35 1.73 -
P/RPS 2.79 3.32 1.92 2.16 1.96 1.61 1.17 78.77%
P/EPS 5.01 30.66 4.94 5.59 7.04 6.37 5.96 -10.95%
EY 19.95 3.26 20.26 17.90 14.21 15.71 16.79 12.21%
DY 4.73 0.00 5.67 2.84 4.52 0.00 6.94 -22.60%
P/NAPS 0.88 0.93 0.89 1.09 1.03 0.74 0.56 35.27%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 -
Price 2.83 2.84 2.98 3.20 3.24 2.81 2.14 -
P/RPS 2.67 3.17 2.03 2.10 2.05 1.93 1.45 50.39%
P/EPS 4.79 29.22 5.22 5.43 7.35 7.61 7.37 -25.02%
EY 20.86 3.42 19.17 18.41 13.60 13.14 13.57 33.30%
DY 4.95 0.00 5.37 2.92 4.32 0.00 5.61 -8.02%
P/NAPS 0.84 0.89 0.94 1.06 1.07 0.89 0.70 12.96%

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