[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -22.87%
YoY- 305.34%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 269,578 191,404 254,359 226,608 195,022 193,168 194,570 24.30%
PBT 63,004 26,512 81,131 97,512 120,486 41,096 36,370 44.28%
Tax -15,426 -4,724 -6,887 -14,826 -14,400 -9,200 -12,408 15.63%
NP 47,578 21,788 74,244 82,685 106,086 31,896 23,962 58.04%
-
NP to SH 44,638 17,448 70,289 78,462 101,728 25,836 17,690 85.45%
-
Tax Rate 24.48% 17.82% 8.49% 15.20% 11.95% 22.39% 34.12% -
Total Cost 222,000 169,616 180,115 143,922 88,936 161,272 170,608 19.20%
-
Net Worth 922,082 913,700 910,928 894,172 891,517 852,811 691,609 21.15%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 16,765 - 13,971 7,451 11,178 - 11,375 29.54%
Div Payout % 37.56% - 19.88% 9.50% 10.99% - 64.30% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 922,082 913,700 910,928 894,172 891,517 852,811 691,609 21.15%
NOSH 280,462 280,462 280,462 280,462 279,472 279,610 227,503 14.98%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 17.65% 11.38% 29.19% 36.49% 54.40% 16.51% 12.32% -
ROE 4.84% 1.91% 7.72% 8.77% 11.41% 3.03% 2.56% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 96.48 68.50 91.03 81.10 69.78 69.08 85.52 8.37%
EPS 15.98 6.24 25.15 28.08 36.40 9.24 7.78 61.65%
DPS 6.00 0.00 5.00 2.67 4.00 0.00 5.00 12.93%
NAPS 3.30 3.27 3.26 3.20 3.19 3.05 3.04 5.62%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 32.04 22.75 30.23 26.93 23.18 22.96 23.12 24.32%
EPS 5.31 2.07 8.35 9.33 12.09 3.07 2.10 85.70%
DPS 1.99 0.00 1.66 0.89 1.33 0.00 1.35 29.55%
NAPS 1.0959 1.0859 1.0827 1.0627 1.0596 1.0136 0.822 21.15%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.60 1.69 1.51 1.51 1.57 1.65 1.67 -
P/RPS 1.66 2.47 1.66 1.86 2.25 2.39 1.95 -10.18%
P/EPS 10.02 27.06 6.00 5.38 4.31 17.86 21.48 -39.87%
EY 9.98 3.69 16.66 18.60 23.18 5.60 4.66 66.22%
DY 3.75 0.00 3.31 1.77 2.55 0.00 2.99 16.31%
P/NAPS 0.48 0.52 0.46 0.47 0.49 0.54 0.55 -8.68%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 -
Price 1.48 1.70 1.62 1.49 1.49 1.49 1.73 -
P/RPS 1.53 2.48 1.78 1.84 2.14 2.16 2.02 -16.92%
P/EPS 9.26 27.22 6.44 5.31 4.09 16.13 22.25 -44.28%
EY 10.79 3.67 15.53 18.85 24.43 6.20 4.49 79.50%
DY 4.05 0.00 3.09 1.79 2.68 0.00 2.89 25.25%
P/NAPS 0.45 0.52 0.50 0.47 0.47 0.49 0.57 -14.59%

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