[CRESNDO] YoY Cumulative Quarter 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- 12.58%
YoY- -82.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 218,776 205,963 169,956 133,171 193,293 235,712 210,572 0.63%
PBT 38,494 45,952 73,134 28,846 108,465 120,588 49,213 -4.00%
Tax -8,722 -11,196 -11,120 -9,339 -18,851 -26,342 -12,423 -5.72%
NP 29,772 34,756 62,014 19,507 89,614 94,246 36,790 -3.46%
-
NP to SH 26,205 32,582 58,847 14,518 85,293 91,237 31,713 -3.12%
-
Tax Rate 22.66% 24.36% 15.20% 32.38% 17.38% 21.84% 25.24% -
Total Cost 189,004 171,207 107,942 113,664 103,679 141,466 173,782 1.40%
-
Net Worth 885,758 924,876 894,172 851,055 769,389 623,666 559,977 7.93%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 8,382 8,382 5,588 4,551 15,934 14,455 7,618 1.60%
Div Payout % 31.99% 25.73% 9.50% 31.35% 18.68% 15.84% 24.02% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 885,758 924,876 894,172 851,055 769,389 623,666 559,977 7.93%
NOSH 280,462 280,462 280,462 227,554 227,630 206,511 190,468 6.65%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 13.61% 16.87% 36.49% 14.65% 46.36% 39.98% 17.47% -
ROE 2.96% 3.52% 6.58% 1.71% 11.09% 14.63% 5.66% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 78.30 73.71 60.82 58.52 84.92 114.14 110.55 -5.58%
EPS 9.38 11.66 21.06 6.38 37.47 44.18 16.65 -9.11%
DPS 3.00 3.00 2.00 2.00 7.00 7.00 4.00 -4.67%
NAPS 3.17 3.31 3.20 3.74 3.38 3.02 2.94 1.26%
Adjusted Per Share Value based on latest NOSH - 227,972
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 78.01 73.44 60.60 47.48 68.92 84.04 75.08 0.63%
EPS 9.34 11.62 20.98 5.18 30.41 32.53 11.31 -3.13%
DPS 2.99 2.99 1.99 1.62 5.68 5.15 2.72 1.58%
NAPS 3.1582 3.2977 3.1882 3.0345 2.7433 2.2237 1.9966 7.93%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.30 1.54 1.51 1.94 2.80 3.29 1.80 -
P/RPS 1.66 2.09 2.48 3.31 3.30 2.88 1.63 0.30%
P/EPS 13.86 13.21 7.17 30.41 7.47 7.45 10.81 4.22%
EY 7.21 7.57 13.95 3.29 13.38 13.43 9.25 -4.06%
DY 2.31 1.95 1.32 1.03 2.50 2.13 2.22 0.66%
P/NAPS 0.41 0.47 0.47 0.52 0.83 1.09 0.61 -6.40%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 22/12/17 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 -
Price 1.21 1.46 1.49 1.78 2.40 3.20 1.82 -
P/RPS 1.55 1.98 2.45 3.04 2.83 2.80 1.65 -1.03%
P/EPS 12.90 12.52 7.08 27.90 6.41 7.24 10.93 2.79%
EY 7.75 7.99 14.13 3.58 15.61 13.81 9.15 -2.72%
DY 2.48 2.05 1.34 1.12 2.92 2.19 2.20 2.01%
P/NAPS 0.38 0.44 0.47 0.48 0.71 1.06 0.62 -7.83%

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