[CRESNDO] YoY Annualized Quarter Result on 31-Jul-2016 [#2]

Stock

[CRESNDO] CRESCENDO CORPORATION BHD

Announcement Date

29-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Jul-2016 [#2]

Profit Trend

QoQ- 293.75%

YoY- 294.42%

Quarter Report

Crescendo Q2 FY2017.pdf

Latest QR

Upcoming QR

CRESNDO's Result

CRESNDO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	253,122	298,730	269,578	195,022	193,266	241,390	315,404	-3.59%
YoY %	-15.27%	10.81%	38.23%	0.91%	-19.94%	-23.47%	-	-
Horiz. %	80.25%	94.71%	85.47%	61.83%	61.28%	76.53%	100.00%	-
PBT	59,072	42,196	63,004	120,486	44,610	163,404	122,584	-11.45%
YoY %	39.99%	-33.03%	-47.71%	170.09%	-72.70%	33.30%	-	-
Horiz. %	48.19%	34.42%	51.40%	98.29%	36.39%	133.30%	100.00%	-
Tax	-17,624	-7,698	-15,426	-14,400	-13,464	-24,160	-30,866	-8.91%
YoY %	-128.94%	50.10%	-7.13%	-6.95%	44.27%	21.73%	-	-
Horiz. %	57.10%	24.94%	49.98%	46.65%	43.62%	78.27%	100.00%	-
NP	41,448	34,498	47,578	106,086	31,146	139,244	91,718	-12.39%
YoY %	20.15%	-27.49%	-55.15%	240.61%	-77.63%	51.82%	-	-
Horiz. %	45.19%	37.61%	51.87%	115.67%	33.96%	151.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,966	28,462	44,638	101,728	25,792	134,444	87,756	-13.02%
YoY %	33.39%	-36.24%	-56.12%	294.42%	-80.82%	53.20%	-	-
Horiz. %	43.26%	32.43%	50.87%	115.92%	29.39%	153.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.83%	18.24%	24.48%	11.95%	30.18%	14.79%	25.18%	-
YoY %	63.54%	-25.49%	104.85%	-60.40%	104.06%	-41.26%	-	-
Horiz. %	118.47%	72.44%	97.22%	47.46%	119.86%	58.74%	100.00%	-
Total Cost	211,674	264,232	222,000	88,936	162,120	102,146	223,686	-0.91%
YoY %	-19.89%	19.02%	149.62%	-45.14%	58.71%	-54.34%	-	-
Horiz. %	94.63%	118.13%	99.25%	39.76%	72.48%	45.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	902,523	882,964	922,082	891,517	848,361	765,128	601,505	6.99%
YoY %	2.22%	-4.24%	3.43%	5.09%	10.88%	27.20%	-	-
Horiz. %	150.04%	146.79%	153.30%	148.21%	141.04%	127.20%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	16,765	16,765	16,765	11,178	9,097	31,880	27,884	-8.12%
YoY %	0.00%	0.00%	49.98%	22.88%	-71.46%	14.33%	-	-
Horiz. %	60.12%	60.12%	60.12%	40.09%	32.62%	114.33%	100.00%	-
Div Payout %	44.16%	58.90%	37.56%	10.99%	35.27%	23.71%	31.77%	-
YoY %	-25.03%	56.82%	241.77%	-68.84%	48.76%	-25.37%	-	-
Horiz. %	139.00%	185.40%	118.22%	34.59%	111.02%	74.63%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	902,523	882,964	922,082	891,517	848,361	765,128	601,505	6.99%
YoY %	2.22%	-4.24%	3.43%	5.09%	10.88%	27.20%	-	-
Horiz. %	150.04%	146.79%	153.30%	148.21%	141.04%	127.20%	100.00%	-
NOSH	280,462	280,462	280,462	279,472	227,442	227,716	199,173	5.86%
YoY %	0.00%	0.00%	0.35%	22.88%	-0.12%	14.33%	-	-
Horiz. %	140.81%	140.81%	140.81%	140.32%	114.19%	114.33%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	16.37%	11.55%	17.65%	54.40%	16.12%	57.68%	29.08%	-
YoY %	41.73%	-34.56%	-67.56%	237.47%	-72.05%	98.35%	-	-
Horiz. %	56.29%	39.72%	60.69%	187.07%	55.43%	198.35%	100.00%	-
ROE	4.21%	3.22%	4.84%	11.41%	3.04%	17.57%	14.59%	-
YoY %	30.75%	-33.47%	-57.58%	275.33%	-82.70%	20.42%	-	-
Horiz. %	28.86%	22.07%	33.17%	78.20%	20.84%	120.42%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	90.59	106.91	96.48	69.78	84.97	106.00	158.36	-8.88%
YoY %	-15.27%	10.81%	38.26%	-17.88%	-19.84%	-33.06%	-	-
Horiz. %	57.21%	67.51%	60.92%	44.06%	53.66%	66.94%	100.00%	-
EPS	13.58	10.18	15.98	36.40	11.34	59.04	44.06	-17.80%
YoY %	33.40%	-36.30%	-56.10%	220.99%	-80.79%	34.00%	-	-
Horiz. %	30.82%	23.10%	36.27%	82.61%	25.74%	134.00%	100.00%	-
DPS	6.00	6.00	6.00	4.00	4.00	14.00	14.00	-13.16%
YoY %	0.00%	0.00%	50.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	42.86%	42.86%	42.86%	28.57%	28.57%	100.00%	100.00%	-
NAPS	3.23	3.16	3.30	3.19	3.73	3.36	3.02	1.12%
YoY %	2.22%	-4.24%	3.45%	-14.48%	11.01%	11.26%	-	-
Horiz. %	106.95%	104.64%	109.27%	105.63%	123.51%	111.26%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 279,452
RPS	90.25	106.51	96.12	69.54	68.91	86.07	112.46	-3.59%
YoY %	-15.27%	10.81%	38.22%	0.91%	-19.94%	-23.47%	-	-
Horiz. %	80.25%	94.71%	85.47%	61.84%	61.28%	76.53%	100.00%	-
EPS	13.54	10.15	15.92	36.27	9.20	47.94	31.29	-13.02%
YoY %	33.40%	-36.24%	-56.11%	294.24%	-80.81%	53.21%	-	-
Horiz. %	43.27%	32.44%	50.88%	115.92%	29.40%	153.21%	100.00%	-
DPS	5.98	5.98	5.98	3.99	3.24	11.37	9.94	-8.11%
YoY %	0.00%	0.00%	49.87%	23.15%	-71.50%	14.39%	-	-
Horiz. %	60.16%	60.16%	60.16%	40.14%	32.60%	114.39%	100.00%	-
NAPS	3.218	3.1482	3.2877	3.1787	3.0249	2.7281	2.1447	6.99%
YoY %	2.22%	-4.24%	3.43%	5.08%	10.88%	27.20%	-	-
Horiz. %	150.04%	146.79%	153.29%	148.21%	141.04%	127.20%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	1.24	1.36	1.60	1.57	2.28	2.96	3.10	-
P/RPS	1.37	1.27	1.66	2.25	2.68	2.79	1.96	-5.79%
YoY %	7.87%	-23.49%	-26.22%	-16.04%	-3.94%	42.35%	-	-
Horiz. %	69.90%	64.80%	84.69%	114.80%	136.73%	142.35%	100.00%	-
P/EPS	9.13	13.35	10.02	4.31	20.11	5.01	7.04	4.42%
YoY %	-31.61%	33.23%	132.48%	-78.57%	301.40%	-28.84%	-	-
Horiz. %	129.69%	189.63%	142.33%	61.22%	285.65%	71.16%	100.00%	-
EY	10.96	7.49	9.98	23.18	4.97	19.95	14.21	-4.23%
YoY %	46.33%	-24.95%	-56.95%	366.40%	-75.09%	40.39%	-	-
Horiz. %	77.13%	52.71%	70.23%	163.12%	34.98%	140.39%	100.00%	-
DY	4.84	4.41	3.75	2.55	1.75	4.73	4.52	1.14%
YoY %	9.75%	17.60%	47.06%	45.71%	-63.00%	4.65%	-	-
Horiz. %	107.08%	97.57%	82.96%	56.42%	38.72%	104.65%	100.00%	-
P/NAPS	0.38	0.43	0.48	0.49	0.61	0.88	1.03	-15.30%
YoY %	-11.63%	-10.42%	-2.04%	-19.67%	-30.68%	-14.56%	-	-
Horiz. %	36.89%	41.75%	46.60%	47.57%	59.22%	85.44%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	-
Price	1.20	1.33	1.48	1.49	2.00	2.83	3.24	-
P/RPS	1.32	1.24	1.53	2.14	2.35	2.67	2.05	-7.07%
YoY %	6.45%	-18.95%	-28.50%	-8.94%	-11.99%	30.24%	-	-
Horiz. %	64.39%	60.49%	74.63%	104.39%	114.63%	130.24%	100.00%	-
P/EPS	8.83	13.06	9.26	4.09	17.64	4.79	7.35	3.10%
YoY %	-32.39%	41.04%	126.41%	-76.81%	268.27%	-34.83%	-	-
Horiz. %	120.14%	177.69%	125.99%	55.65%	240.00%	65.17%	100.00%	-
EY	11.32	7.66	10.79	24.43	5.67	20.86	13.60	-3.01%
YoY %	47.78%	-29.01%	-55.83%	330.86%	-72.82%	53.38%	-	-
Horiz. %	83.24%	56.32%	79.34%	179.63%	41.69%	153.38%	100.00%	-
DY	5.00	4.51	4.05	2.68	2.00	4.95	4.32	2.46%
YoY %	10.86%	11.36%	51.12%	34.00%	-59.60%	14.58%	-	-
Horiz. %	115.74%	104.40%	93.75%	62.04%	46.30%	114.58%	100.00%	-
P/NAPS	0.37	0.42	0.45	0.47	0.54	0.84	1.07	-16.21%
YoY %	-11.90%	-6.67%	-4.26%	-12.96%	-35.71%	-21.50%	-	-
Horiz. %	34.58%	39.25%	42.06%	43.93%	50.47%	78.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

10 Mins

BUY

2024-06-27 16:40:00

EMA 5

5 Mins

BUY

2024-06-27 16:00:00

EMA 5

10 Mins

SELL

2024-06-27 15:55:00

EMA 5

5 Mins

SELL

2024-06-27 15:20:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More