[CRESNDO] QoQ TTM Result on 31-Oct-2016 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 11.3%
YoY- 26.61%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 291,637 253,918 254,359 231,355 195,448 187,123 194,570 31.00%
PBT 52,473 77,568 81,131 80,658 74,373 30,698 36,435 27.55%
Tax -7,486 -5,854 -6,887 -14,189 -12,876 -10,259 -12,408 -28.62%
NP 44,987 71,714 74,244 66,469 61,497 20,439 24,027 51.96%
-
NP to SH 41,761 68,209 70,289 62,020 55,724 14,406 17,756 76.94%
-
Tax Rate 14.27% 7.55% 8.49% 17.59% 17.31% 33.42% 34.06% -
Total Cost 246,650 182,204 180,115 164,886 133,951 166,684 170,543 27.91%
-
Net Worth 922,082 913,700 910,928 894,172 891,453 852,811 690,909 21.23%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 16,765 13,971 13,971 12,407 12,407 11,357 11,357 29.67%
Div Payout % 40.15% 20.48% 19.88% 20.01% 22.27% 78.84% 63.97% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 922,082 913,700 910,928 894,172 891,453 852,811 690,909 21.23%
NOSH 280,462 280,462 279,426 279,429 279,452 279,610 227,272 15.06%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 15.43% 28.24% 29.19% 28.73% 31.46% 10.92% 12.35% -
ROE 4.53% 7.47% 7.72% 6.94% 6.25% 1.69% 2.57% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 104.37 90.87 91.03 82.80 69.94 66.92 85.61 14.13%
EPS 14.95 24.41 25.15 22.20 19.94 5.15 7.81 54.22%
DPS 6.00 5.00 5.00 4.44 4.44 4.06 5.00 12.93%
NAPS 3.30 3.27 3.26 3.20 3.19 3.05 3.04 5.62%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 34.66 30.18 30.23 27.50 23.23 22.24 23.12 31.01%
EPS 4.96 8.11 8.35 7.37 6.62 1.71 2.11 76.88%
DPS 1.99 1.66 1.66 1.47 1.47 1.35 1.35 29.55%
NAPS 1.0959 1.0859 1.0827 1.0627 1.0595 1.0136 0.8212 21.23%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.60 1.69 1.51 1.51 1.57 1.65 1.67 -
P/RPS 1.53 1.86 1.66 1.82 2.24 2.47 1.95 -14.94%
P/EPS 10.71 6.92 6.00 6.80 7.87 32.03 21.38 -36.95%
EY 9.34 14.44 16.66 14.70 12.70 3.12 4.68 58.58%
DY 3.75 2.96 3.31 2.94 2.83 2.46 2.99 16.31%
P/NAPS 0.48 0.52 0.46 0.47 0.49 0.54 0.55 -8.68%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 -
Price 1.48 1.70 1.62 1.49 1.49 1.49 1.73 -
P/RPS 1.42 1.87 1.78 1.80 2.13 2.23 2.02 -20.95%
P/EPS 9.90 6.96 6.44 6.71 7.47 28.92 22.14 -41.55%
EY 10.10 14.36 15.53 14.90 13.38 3.46 4.52 71.00%
DY 4.05 2.94 3.09 2.98 2.98 2.73 2.89 25.25%
P/NAPS 0.45 0.52 0.50 0.47 0.47 0.49 0.57 -14.59%

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