[CRESNDO] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 4.2%
YoY- -0.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 208,776 244,836 273,478 268,898 267,936 273,348 290,469 -19.71%
PBT 76,142 96,299 161,686 155,696 146,651 179,184 143,665 -34.43%
Tax -21,643 -25,807 -32,916 -31,155 -24,870 -29,008 -28,665 -17.04%
NP 54,499 70,492 128,770 124,541 121,781 150,176 115,000 -39.13%
-
NP to SH 48,986 65,370 123,962 119,696 114,870 144,158 108,371 -41.01%
-
Tax Rate 28.42% 26.80% 20.36% 20.01% 16.96% 16.19% 19.95% -
Total Cost 154,277 174,344 144,708 144,357 146,155 123,172 175,469 -8.20%
-
Net Worth 852,618 846,655 851,175 843,854 769,269 765,010 727,661 11.11%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 15,912 15,912 27,310 27,310 36,419 36,419 34,708 -40.45%
Div Payout % 32.48% 24.34% 22.03% 22.82% 31.70% 25.26% 32.03% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 852,618 846,655 851,175 843,854 769,269 765,010 727,661 11.11%
NOSH 227,972 226,985 227,587 227,453 227,594 227,681 228,106 -0.03%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 26.10% 28.79% 47.09% 46.32% 45.45% 54.94% 39.59% -
ROE 5.75% 7.72% 14.56% 14.18% 14.93% 18.84% 14.89% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 91.58 107.86 120.16 118.22 117.73 120.06 127.34 -19.68%
EPS 21.49 28.80 54.47 52.62 50.47 63.32 47.51 -40.98%
DPS 7.00 7.00 12.00 12.00 16.00 16.00 15.22 -40.33%
NAPS 3.74 3.73 3.74 3.71 3.38 3.36 3.19 11.15%
Adjusted Per Share Value based on latest NOSH - 227,453
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 74.44 87.30 97.51 95.88 95.53 97.46 103.57 -19.71%
EPS 17.47 23.31 44.20 42.68 40.96 51.40 38.64 -41.00%
DPS 5.67 5.67 9.74 9.74 12.99 12.99 12.38 -40.49%
NAPS 3.0401 3.0188 3.0349 3.0088 2.7429 2.7277 2.5945 11.11%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.94 2.28 2.43 2.42 2.80 2.96 2.98 -
P/RPS 2.12 2.11 2.02 2.05 2.38 2.47 2.34 -6.35%
P/EPS 9.03 7.92 4.46 4.60 5.55 4.67 6.27 27.44%
EY 11.08 12.63 22.41 21.75 18.03 21.39 15.94 -21.47%
DY 3.61 3.07 4.94 4.96 5.71 5.40 5.11 -20.62%
P/NAPS 0.52 0.61 0.65 0.65 0.83 0.88 0.93 -32.05%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/12/15 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 26/06/14 -
Price 1.78 2.00 2.33 2.49 2.40 2.83 2.84 -
P/RPS 1.94 1.85 1.94 2.11 2.04 2.36 2.23 -8.84%
P/EPS 8.28 6.94 4.28 4.73 4.76 4.47 5.98 24.15%
EY 12.07 14.40 23.38 21.13 21.03 22.37 16.73 -19.51%
DY 3.93 3.50 5.15 4.82 6.67 5.65 5.36 -18.64%
P/NAPS 0.48 0.54 0.62 0.67 0.71 0.84 0.89 -33.66%

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