[CRESNDO] QoQ TTM Result on 31-Oct-2015 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -25.06%
YoY- -57.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 195,448 187,123 194,570 208,776 244,836 273,478 268,898 -19.17%
PBT 74,373 30,698 36,435 76,142 96,299 161,686 155,696 -38.92%
Tax -12,876 -10,259 -12,408 -21,643 -25,807 -32,916 -31,155 -44.54%
NP 61,497 20,439 24,027 54,499 70,492 128,770 124,541 -37.55%
-
NP to SH 55,724 14,406 17,756 48,986 65,370 123,962 119,696 -39.96%
-
Tax Rate 17.31% 33.42% 34.06% 28.42% 26.80% 20.36% 20.01% -
Total Cost 133,951 166,684 170,543 154,277 174,344 144,708 144,357 -4.86%
-
Net Worth 891,453 852,811 690,909 852,618 846,655 851,175 843,854 3.72%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 12,407 11,357 11,357 15,912 15,912 27,310 27,310 -40.93%
Div Payout % 22.27% 78.84% 63.97% 32.48% 24.34% 22.03% 22.82% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 891,453 852,811 690,909 852,618 846,655 851,175 843,854 3.72%
NOSH 279,452 279,610 227,272 227,972 226,985 227,587 227,453 14.72%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 31.46% 10.92% 12.35% 26.10% 28.79% 47.09% 46.32% -
ROE 6.25% 1.69% 2.57% 5.75% 7.72% 14.56% 14.18% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 69.94 66.92 85.61 91.58 107.86 120.16 118.22 -29.54%
EPS 19.94 5.15 7.81 21.49 28.80 54.47 52.62 -47.66%
DPS 4.44 4.06 5.00 7.00 7.00 12.00 12.00 -48.49%
NAPS 3.19 3.05 3.04 3.74 3.73 3.74 3.71 -9.58%
Adjusted Per Share Value based on latest NOSH - 227,972
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 23.23 22.24 23.12 24.81 29.10 32.50 31.96 -19.17%
EPS 6.62 1.71 2.11 5.82 7.77 14.73 14.23 -39.98%
DPS 1.47 1.35 1.35 1.89 1.89 3.25 3.25 -41.10%
NAPS 1.0595 1.0136 0.8212 1.0134 1.0063 1.0116 1.0029 3.73%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.57 1.65 1.67 1.94 2.28 2.43 2.42 -
P/RPS 2.24 2.47 1.95 2.12 2.11 2.02 2.05 6.09%
P/EPS 7.87 32.03 21.38 9.03 7.92 4.46 4.60 43.09%
EY 12.70 3.12 4.68 11.08 12.63 22.41 21.75 -30.16%
DY 2.83 2.46 2.99 3.61 3.07 4.94 4.96 -31.23%
P/NAPS 0.49 0.54 0.55 0.52 0.61 0.65 0.65 -17.18%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 -
Price 1.49 1.49 1.73 1.78 2.00 2.33 2.49 -
P/RPS 2.13 2.23 2.02 1.94 1.85 1.94 2.11 0.63%
P/EPS 7.47 28.92 22.14 8.28 6.94 4.28 4.73 35.65%
EY 13.38 3.46 4.52 12.07 14.40 23.38 21.13 -26.28%
DY 2.98 2.73 2.89 3.93 3.50 5.15 4.82 -27.44%
P/NAPS 0.47 0.49 0.57 0.48 0.54 0.62 0.67 -21.06%

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