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

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
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 272,796 291,794 291,637 195,448 244,836 273,348 282,606 -0.58%
PBT 61,679 40,557 52,473 74,373 96,299 179,184 107,548 -8.84%
Tax -17,786 -9,626 -7,486 -12,876 -25,807 -29,008 -27,274 -6.87%
NP 43,893 30,931 44,987 61,497 70,492 150,176 80,274 -9.56%
-
NP to SH 42,139 26,859 41,761 55,724 65,370 144,158 76,578 -9.47%
-
Tax Rate 28.84% 23.73% 14.27% 17.31% 26.80% 16.19% 25.36% -
Total Cost 228,903 260,863 246,650 133,951 174,344 123,172 202,332 2.07%
-
Net Worth 902,523 882,964 922,082 891,453 846,655 765,010 613,766 6.63%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 16,765 16,765 16,765 12,407 15,912 36,419 29,763 -9.11%
Div Payout % 39.79% 62.42% 40.15% 22.27% 24.34% 25.26% 38.87% -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 902,523 882,964 922,082 891,453 846,655 765,010 613,766 6.63%
NOSH 280,462 280,462 280,462 279,452 226,985 227,681 203,233 5.51%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 16.09% 10.60% 15.43% 31.46% 28.79% 54.94% 28.40% -
ROE 4.67% 3.04% 4.53% 6.25% 7.72% 18.84% 12.48% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 97.63 104.43 104.37 69.94 107.86 120.06 139.05 -5.72%
EPS 15.08 9.61 14.95 19.94 28.80 63.32 37.68 -14.14%
DPS 6.00 6.00 6.00 4.44 7.00 16.00 14.64 -13.80%
NAPS 3.23 3.16 3.30 3.19 3.73 3.36 3.02 1.12%
Adjusted Per Share Value based on latest NOSH - 279,452
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 97.27 104.04 103.98 69.69 87.30 97.46 100.76 -0.58%
EPS 15.02 9.58 14.89 19.87 23.31 51.40 27.30 -9.47%
DPS 5.98 5.98 5.98 4.42 5.67 12.99 10.61 -9.10%
NAPS 3.218 3.1482 3.2877 3.1785 3.0188 2.7277 2.1884 6.63%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
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%
P/EPS 8.22 14.15 10.71 7.87 7.92 4.67 8.23 -0.02%
EY 12.16 7.07 9.34 12.70 12.63 21.39 12.15 0.01%
DY 4.84 4.41 3.75 2.83 3.07 5.40 4.72 0.41%
P/NAPS 0.38 0.43 0.48 0.49 0.61 0.88 1.03 -15.30%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
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%
P/EPS 7.96 13.84 9.90 7.47 6.94 4.47 8.60 -1.28%
EY 12.57 7.23 10.10 13.38 14.40 22.37 11.63 1.30%
DY 5.00 4.51 4.05 2.98 3.50 5.65 4.52 1.69%
P/NAPS 0.37 0.42 0.45 0.47 0.54 0.84 1.07 -16.21%

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