[CRESNDO] YoY TTM 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- 286.81%

YoY- -14.76%

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
TTM Result
Revenue	272,796	291,794	291,637	195,448	244,836	273,348	282,606	-0.58%
YoY %	-6.51%	0.05%	49.21%	-20.17%	-10.43%	-3.28%	-	-
Horiz. %	96.53%	103.25%	103.20%	69.16%	86.64%	96.72%	100.00%	-
PBT	61,679	40,557	52,473	74,373	96,299	179,184	107,548	-8.84%
YoY %	52.08%	-22.71%	-29.45%	-22.77%	-46.26%	66.61%	-	-
Horiz. %	57.35%	37.71%	48.79%	69.15%	89.54%	166.61%	100.00%	-
Tax	-17,786	-9,626	-7,486	-12,876	-25,807	-29,008	-27,274	-6.87%
YoY %	-84.77%	-28.59%	41.86%	50.11%	11.03%	-6.36%	-	-
Horiz. %	65.21%	35.29%	27.45%	47.21%	94.62%	106.36%	100.00%	-
NP	43,893	30,931	44,987	61,497	70,492	150,176	80,274	-9.56%
YoY %	41.91%	-31.24%	-26.85%	-12.76%	-53.06%	87.08%	-	-
Horiz. %	54.68%	38.53%	56.04%	76.61%	87.81%	187.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,139	26,859	41,761	55,724	65,370	144,158	76,578	-9.47%
YoY %	56.89%	-35.68%	-25.06%	-14.76%	-54.65%	88.25%	-	-
Horiz. %	55.03%	35.07%	54.53%	72.77%	85.36%	188.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.84%	23.73%	14.27%	17.31%	26.80%	16.19%	25.36%	-
YoY %	21.53%	66.29%	-17.56%	-35.41%	65.53%	-36.16%	-	-
Horiz. %	113.72%	93.57%	56.27%	68.26%	105.68%	63.84%	100.00%	-
Total Cost	228,903	260,863	246,650	133,951	174,344	123,172	202,332	2.07%
YoY %	-12.25%	5.76%	84.13%	-23.17%	41.55%	-39.12%	-	-
Horiz. %	113.13%	128.93%	121.90%	66.20%	86.17%	60.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	902,523	882,964	922,082	891,453	846,655	765,010	613,766	6.63%
YoY %	2.22%	-4.24%	3.44%	5.29%	10.67%	24.64%	-	-
Horiz. %	147.05%	143.86%	150.23%	145.24%	137.94%	124.64%	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	12,407	15,912	36,419	29,763	-9.11%
YoY %	0.00%	0.00%	35.13%	-22.03%	-56.31%	22.36%	-	-
Horiz. %	56.33%	56.33%	56.33%	41.69%	53.46%	122.36%	100.00%	-
Div Payout %	39.79%	62.42%	40.15%	22.27%	24.34%	25.26%	38.87%	-
YoY %	-36.25%	55.47%	80.29%	-8.50%	-3.64%	-35.01%	-	-
Horiz. %	102.37%	160.59%	103.29%	57.29%	62.62%	64.99%	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	891,453	846,655	765,010	613,766	6.63%
YoY %	2.22%	-4.24%	3.44%	5.29%	10.67%	24.64%	-	-
Horiz. %	147.05%	143.86%	150.23%	145.24%	137.94%	124.64%	100.00%	-
NOSH	280,462	280,462	280,462	279,452	226,985	227,681	203,233	5.51%
YoY %	0.00%	0.00%	0.36%	23.11%	-0.31%	12.03%	-	-
Horiz. %	138.00%	138.00%	138.00%	137.50%	111.69%	112.03%	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	16.09%	10.60%	15.43%	31.46%	28.79%	54.94%	28.40%	-
YoY %	51.79%	-31.30%	-50.95%	9.27%	-47.60%	93.45%	-	-
Horiz. %	56.65%	37.32%	54.33%	110.77%	101.37%	193.45%	100.00%	-
ROE	4.67%	3.04%	4.53%	6.25%	7.72%	18.84%	12.48%	-
YoY %	53.62%	-32.89%	-27.52%	-19.04%	-59.02%	50.96%	-	-
Horiz. %	37.42%	24.36%	36.30%	50.08%	61.86%	150.96%	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	97.63	104.43	104.37	69.94	107.86	120.06	139.05	-5.72%
YoY %	-6.51%	0.06%	49.23%	-35.16%	-10.16%	-13.66%	-	-
Horiz. %	70.21%	75.10%	75.06%	50.30%	77.57%	86.34%	100.00%	-
EPS	15.08	9.61	14.95	19.94	28.80	63.32	37.68	-14.14%
YoY %	56.92%	-35.72%	-25.03%	-30.76%	-54.52%	68.05%	-	-
Horiz. %	40.02%	25.50%	39.68%	52.92%	76.43%	168.05%	100.00%	-
DPS	6.00	6.00	6.00	4.44	7.00	16.00	14.64	-13.80%
YoY %	0.00%	0.00%	35.14%	-36.57%	-56.25%	9.29%	-	-
Horiz. %	40.98%	40.98%	40.98%	30.33%	47.81%	109.29%	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	97.27	104.04	103.98	69.69	87.30	97.46	100.76	-0.58%
YoY %	-6.51%	0.06%	49.20%	-20.17%	-10.42%	-3.28%	-	-
Horiz. %	96.54%	103.26%	103.20%	69.16%	86.64%	96.72%	100.00%	-
EPS	15.02	9.58	14.89	19.87	23.31	51.40	27.30	-9.47%
YoY %	56.78%	-35.66%	-25.06%	-14.76%	-54.65%	88.28%	-	-
Horiz. %	55.02%	35.09%	54.54%	72.78%	85.38%	188.28%	100.00%	-
DPS	5.98	5.98	5.98	4.42	5.67	12.99	10.61	-9.10%
YoY %	0.00%	0.00%	35.29%	-22.05%	-56.35%	22.43%	-	-
Horiz. %	56.36%	56.36%	56.36%	41.66%	53.44%	122.43%	100.00%	-
NAPS	3.218	3.1482	3.2877	3.1785	3.0188	2.7277	2.1884	6.63%
YoY %	2.22%	-4.24%	3.44%	5.29%	10.67%	24.64%	-	-
Horiz. %	147.05%	143.86%	150.23%	145.24%	137.95%	124.64%	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	1.27	1.30	1.53	2.24	2.11	2.47	2.23	-8.95%
YoY %	-2.31%	-15.03%	-31.70%	6.16%	-14.57%	10.76%	-	-
Horiz. %	56.95%	58.30%	68.61%	100.45%	94.62%	110.76%	100.00%	-
P/EPS	8.22	14.15	10.71	7.87	7.92	4.67	8.23	-0.02%
YoY %	-41.91%	32.12%	36.09%	-0.63%	69.59%	-43.26%	-	-
Horiz. %	99.88%	171.93%	130.13%	95.63%	96.23%	56.74%	100.00%	-
EY	12.16	7.07	9.34	12.70	12.63	21.39	12.15	0.01%
YoY %	71.99%	-24.30%	-26.46%	0.55%	-40.95%	76.05%	-	-
Horiz. %	100.08%	58.19%	76.87%	104.53%	103.95%	176.05%	100.00%	-
DY	4.84	4.41	3.75	2.83	3.07	5.40	4.72	0.41%
YoY %	9.75%	17.60%	32.51%	-7.82%	-43.15%	14.41%	-	-
Horiz. %	102.54%	93.43%	79.45%	59.96%	65.04%	114.41%	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	1.23	1.27	1.42	2.13	1.85	2.36	2.33	-10.09%
YoY %	-3.15%	-10.56%	-33.33%	15.14%	-21.61%	1.29%	-	-
Horiz. %	52.79%	54.51%	60.94%	91.42%	79.40%	101.29%	100.00%	-
P/EPS	7.96	13.84	9.90	7.47	6.94	4.47	8.60	-1.28%
YoY %	-42.49%	39.80%	32.53%	7.64%	55.26%	-48.02%	-	-
Horiz. %	92.56%	160.93%	115.12%	86.86%	80.70%	51.98%	100.00%	-
EY	12.57	7.23	10.10	13.38	14.40	22.37	11.63	1.30%
YoY %	73.86%	-28.42%	-24.51%	-7.08%	-35.63%	92.35%	-	-
Horiz. %	108.08%	62.17%	86.84%	115.05%	123.82%	192.35%	100.00%	-
DY	5.00	4.51	4.05	2.98	3.50	5.65	4.52	1.69%
YoY %	10.86%	11.36%	35.91%	-14.86%	-38.05%	25.00%	-	-
Horiz. %	110.62%	99.78%	89.60%	65.93%	77.43%	125.00%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

951

HLIND

HONG LEONG INDUSTRIES BHD

935

GENTING

GENTING BHD

340

JCY

JCY INTERNATIONAL BERHAD

318

MAYBANK

MALAYAN BANKING BHD

259

GENM

GENTING MALAYSIA BERHAD

229

SAPNRG

SAPURA ENERGY BERHAD

227

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

SALCON

SALCON BHD

221

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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