[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.62%
YoY- 187.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 226,608 177,561 257,724 314,282 280,762 293,085 211,358 1.16%
PBT 97,512 38,461 144,620 160,784 65,617 86,592 46,192 13.24%
Tax -14,826 -12,452 -25,134 -35,122 -16,564 -21,246 -12,026 3.54%
NP 82,685 26,009 119,485 125,661 49,053 65,345 34,165 15.85%
-
NP to SH 78,462 19,357 113,724 121,649 42,284 62,412 29,845 17.46%
-
Tax Rate 15.20% 32.38% 17.38% 21.84% 25.24% 24.54% 26.03% -
Total Cost 143,922 151,552 138,238 188,621 231,709 227,740 177,193 -3.40%
-
Net Worth 894,172 851,055 769,389 623,666 559,977 525,123 470,017 11.30%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,451 6,068 21,245 19,274 10,158 18,547 12,409 -8.14%
Div Payout % 9.50% 31.35% 18.68% 15.84% 24.02% 29.72% 41.58% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 894,172 851,055 769,389 623,666 559,977 525,123 470,017 11.30%
NOSH 280,462 227,554 227,630 206,511 190,468 173,881 155,121 10.36%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 36.49% 14.65% 46.36% 39.98% 17.47% 22.30% 16.16% -
ROE 8.77% 2.27% 14.78% 19.51% 7.55% 11.89% 6.35% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 81.10 78.03 113.22 152.19 147.41 168.55 136.25 -8.27%
EPS 28.08 8.51 49.96 58.91 22.20 35.89 19.24 6.49%
DPS 2.67 2.67 9.33 9.33 5.33 10.67 8.00 -16.70%
NAPS 3.20 3.74 3.38 3.02 2.94 3.02 3.03 0.91%
Adjusted Per Share Value based on latest NOSH - 220,993
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 26.93 21.10 30.63 37.35 33.37 34.83 25.12 1.16%
EPS 9.33 2.30 13.52 14.46 5.03 7.42 3.55 17.45%
DPS 0.89 0.72 2.53 2.29 1.21 2.20 1.47 -8.01%
NAPS 1.0627 1.0115 0.9144 0.7412 0.6655 0.6241 0.5586 11.30%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.51 1.94 2.80 3.29 1.80 1.41 1.34 -
P/RPS 1.86 2.49 2.47 2.16 1.22 0.84 0.98 11.25%
P/EPS 5.38 22.81 5.60 5.59 8.11 3.93 6.96 -4.19%
EY 18.60 4.38 17.84 17.90 12.33 25.46 14.36 4.40%
DY 1.77 1.37 3.33 2.84 2.96 7.57 5.97 -18.32%
P/NAPS 0.47 0.52 0.83 1.09 0.61 0.47 0.44 1.10%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 1.49 1.78 2.40 3.20 1.82 1.47 1.34 -
P/RPS 1.84 2.28 2.12 2.10 1.23 0.87 0.98 11.05%
P/EPS 5.31 20.92 4.80 5.43 8.20 4.10 6.96 -4.40%
EY 18.85 4.78 20.82 18.41 12.20 24.42 14.36 4.63%
DY 1.79 1.50 3.89 2.92 2.93 7.26 5.97 -18.17%
P/NAPS 0.47 0.48 0.71 1.06 0.62 0.49 0.44 1.10%

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