[CRESNDO] QoQ TTM Result on 30-Apr-2017 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -2.96%
YoY- 373.48%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 277,218 290,366 291,637 253,918 254,359 231,355 195,448 26.15%
PBT 50,961 54,032 52,473 77,568 81,131 80,658 74,373 -22.22%
Tax -13,490 -7,049 -7,486 -5,854 -6,887 -14,189 -12,876 3.14%
NP 37,471 46,983 44,987 71,714 74,244 66,469 61,497 -28.06%
-
NP to SH 34,947 44,041 41,761 68,209 70,289 62,020 55,724 -26.67%
-
Tax Rate 26.47% 13.05% 14.27% 7.55% 8.49% 17.59% 17.31% -
Total Cost 239,747 243,383 246,650 182,204 180,115 164,886 133,951 47.25%
-
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,453 2.27%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 16,765 16,765 16,765 13,971 13,971 12,407 12,407 22.15%
Div Payout % 47.97% 38.07% 40.15% 20.48% 19.88% 20.01% 22.27% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,453 2.27%
NOSH 280,462 280,462 280,462 280,462 279,426 279,429 279,452 0.24%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 13.52% 16.18% 15.43% 28.24% 29.19% 28.73% 31.46% -
ROE 3.79% 4.76% 4.53% 7.47% 7.72% 6.94% 6.25% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 99.21 103.92 104.37 90.87 91.03 82.80 69.94 26.16%
EPS 12.51 15.76 14.95 24.41 25.15 22.20 19.94 -26.65%
DPS 6.00 6.00 6.00 5.00 5.00 4.44 4.44 22.16%
NAPS 3.30 3.31 3.30 3.27 3.26 3.20 3.19 2.27%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 98.84 103.53 103.98 90.54 90.69 82.49 69.69 26.15%
EPS 12.46 15.70 14.89 24.32 25.06 22.11 19.87 -26.67%
DPS 5.98 5.98 5.98 4.98 4.98 4.42 4.42 22.25%
NAPS 3.2877 3.2977 3.2877 3.2578 3.248 3.1882 3.1785 2.27%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.45 1.54 1.60 1.69 1.51 1.51 1.57 -
P/RPS 1.46 1.48 1.53 1.86 1.66 1.82 2.24 -24.76%
P/EPS 11.59 9.77 10.71 6.92 6.00 6.80 7.87 29.34%
EY 8.63 10.23 9.34 14.44 16.66 14.70 12.70 -22.65%
DY 4.14 3.90 3.75 2.96 3.31 2.94 2.83 28.77%
P/NAPS 0.44 0.47 0.48 0.52 0.46 0.47 0.49 -6.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 29/12/16 29/09/16 -
Price 1.35 1.46 1.48 1.70 1.62 1.49 1.49 -
P/RPS 1.36 1.40 1.42 1.87 1.78 1.80 2.13 -25.79%
P/EPS 10.79 9.26 9.90 6.96 6.44 6.71 7.47 27.69%
EY 9.26 10.80 10.10 14.36 15.53 14.90 13.38 -21.70%
DY 4.44 4.11 4.05 2.94 3.09 2.98 2.98 30.35%
P/NAPS 0.41 0.44 0.45 0.52 0.50 0.47 0.47 -8.68%

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