[CRESNDO] QoQ TTM Result on 31-Oct-2014 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -20.32%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 244,836 273,478 268,898 267,936 273,348 290,469 310,355 -14.65%
PBT 96,299 161,686 155,696 146,651 179,184 143,665 158,774 -28.41%
Tax -25,807 -32,916 -31,155 -24,870 -29,008 -28,665 -32,361 -14.03%
NP 70,492 128,770 124,541 121,781 150,176 115,000 126,413 -32.32%
-
NP to SH 65,370 123,962 119,696 114,870 144,158 108,371 120,814 -33.67%
-
Tax Rate 26.80% 20.36% 20.01% 16.96% 16.19% 19.95% 20.38% -
Total Cost 174,344 144,708 144,357 146,155 123,172 175,469 183,942 -3.51%
-
Net Worth 846,655 851,175 843,854 769,269 765,010 727,661 721,411 11.29%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 15,912 27,310 27,310 36,419 36,419 34,708 34,708 -40.62%
Div Payout % 24.34% 22.03% 22.82% 31.70% 25.26% 32.03% 28.73% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 846,655 851,175 843,854 769,269 765,010 727,661 721,411 11.29%
NOSH 226,985 227,587 227,453 227,594 227,681 228,106 227,574 -0.17%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 28.79% 47.09% 46.32% 45.45% 54.94% 39.59% 40.73% -
ROE 7.72% 14.56% 14.18% 14.93% 18.84% 14.89% 16.75% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 107.86 120.16 118.22 117.73 120.06 127.34 136.38 -14.51%
EPS 28.80 54.47 52.62 50.47 63.32 47.51 53.09 -33.55%
DPS 7.00 12.00 12.00 16.00 16.00 15.22 15.25 -40.57%
NAPS 3.73 3.74 3.71 3.38 3.36 3.19 3.17 11.48%
Adjusted Per Share Value based on latest NOSH - 227,594
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 29.10 32.50 31.96 31.84 32.49 34.52 36.89 -14.66%
EPS 7.77 14.73 14.23 13.65 17.13 12.88 14.36 -33.67%
DPS 1.89 3.25 3.25 4.33 4.33 4.13 4.13 -40.70%
NAPS 1.0063 1.0116 1.0029 0.9143 0.9092 0.8648 0.8574 11.29%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.28 2.43 2.42 2.80 2.96 2.98 2.82 -
P/RPS 2.11 2.02 2.05 2.38 2.47 2.34 2.07 1.28%
P/EPS 7.92 4.46 4.60 5.55 4.67 6.27 5.31 30.63%
EY 12.63 22.41 21.75 18.03 21.39 15.94 18.83 -23.43%
DY 3.07 4.94 4.96 5.71 5.40 5.11 5.41 -31.52%
P/NAPS 0.61 0.65 0.65 0.83 0.88 0.93 0.89 -22.31%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 -
Price 2.00 2.33 2.49 2.40 2.83 2.84 2.98 -
P/RPS 1.85 1.94 2.11 2.04 2.36 2.23 2.19 -10.66%
P/EPS 6.94 4.28 4.73 4.76 4.47 5.98 5.61 15.28%
EY 14.40 23.38 21.13 21.03 22.37 16.73 17.81 -13.24%
DY 3.50 5.15 4.82 6.67 5.65 5.36 5.12 -22.45%
P/NAPS 0.54 0.62 0.67 0.71 0.84 0.89 0.94 -30.96%

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