[CRESNDO] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 27.44%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 290,469 310,355 307,718 282,606 267,877 282,578 281,182 2.19%
PBT 143,665 158,774 151,357 107,548 86,810 79,982 72,078 58.57%
Tax -28,665 -32,361 -34,290 -27,274 -22,080 -20,371 -18,241 35.27%
NP 115,000 126,413 117,067 80,274 64,730 59,611 53,837 66.09%
-
NP to SH 108,371 120,814 113,846 76,578 60,089 54,322 48,422 71.35%
-
Tax Rate 19.95% 20.38% 22.66% 25.36% 25.43% 25.47% 25.31% -
Total Cost 175,469 183,942 190,651 202,332 203,147 222,967 227,345 -15.89%
-
Net Worth 727,661 721,411 667,401 613,766 617,720 596,235 570,529 17.65%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 34,708 34,708 29,763 29,763 23,197 23,197 20,020 44.46%
Div Payout % 32.03% 28.73% 26.14% 38.87% 38.61% 42.70% 41.35% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 727,661 721,411 667,401 613,766 617,720 596,235 570,529 17.65%
NOSH 228,106 227,574 220,993 203,233 194,864 194,213 194,057 11.41%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 39.59% 40.73% 38.04% 28.40% 24.16% 21.10% 19.15% -
ROE 14.89% 16.75% 17.06% 12.48% 9.73% 9.11% 8.49% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 127.34 136.38 139.24 139.05 137.47 145.50 144.90 -8.27%
EPS 47.51 53.09 51.52 37.68 30.84 27.97 24.95 53.81%
DPS 15.22 15.25 13.47 14.64 12.00 11.94 10.32 29.65%
NAPS 3.19 3.17 3.02 3.02 3.17 3.07 2.94 5.60%
Adjusted Per Share Value based on latest NOSH - 203,233
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 34.52 36.89 36.57 33.59 31.84 33.58 33.42 2.18%
EPS 12.88 14.36 13.53 9.10 7.14 6.46 5.76 71.25%
DPS 4.13 4.13 3.54 3.54 2.76 2.76 2.38 44.55%
NAPS 0.8648 0.8574 0.7932 0.7295 0.7342 0.7086 0.6781 17.65%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.98 2.82 3.29 3.10 2.35 1.73 1.80 -
P/RPS 2.34 2.07 2.36 2.23 1.71 1.19 1.24 52.88%
P/EPS 6.27 5.31 6.39 8.23 7.62 6.19 7.21 -8.91%
EY 15.94 18.83 15.66 12.15 13.12 16.17 13.86 9.79%
DY 5.11 5.41 4.09 4.72 5.11 6.90 5.73 -7.36%
P/NAPS 0.93 0.89 1.09 1.03 0.74 0.56 0.61 32.56%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 -
Price 2.84 2.98 3.20 3.24 2.81 2.14 1.82 -
P/RPS 2.23 2.19 2.30 2.33 2.04 1.47 1.26 46.46%
P/EPS 5.98 5.61 6.21 8.60 9.11 7.65 7.29 -12.40%
EY 16.73 17.81 16.10 11.63 10.97 13.07 13.71 14.23%
DY 5.36 5.12 4.21 4.52 4.27 5.58 5.67 -3.68%
P/NAPS 0.89 0.94 1.06 1.07 0.89 0.70 0.62 27.33%

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