[CRESNDO] YoY TTM 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- 48.67%
YoY- 135.11%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 231,355 208,776 267,936 307,718 281,182 276,520 201,750 2.30%
PBT 80,658 76,142 146,651 151,357 72,078 81,066 39,997 12.38%
Tax -14,189 -21,643 -24,870 -34,290 -18,241 -18,246 -10,347 5.39%
NP 66,469 54,499 121,781 117,067 53,837 62,820 29,650 14.38%
-
NP to SH 62,020 48,986 114,870 113,846 48,422 60,836 26,079 15.51%
-
Tax Rate 17.59% 28.42% 16.96% 22.66% 25.31% 22.51% 25.87% -
Total Cost 164,886 154,277 146,155 190,651 227,345 213,700 172,100 -0.71%
-
Net Worth 894,172 852,618 769,269 667,401 570,529 526,201 469,844 11.31%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 12,407 15,912 36,419 29,763 20,020 22,435 15,454 -3.59%
Div Payout % 20.01% 32.48% 31.70% 26.14% 41.35% 36.88% 59.26% -
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 894,172 852,618 769,269 667,401 570,529 526,201 469,844 11.31%
NOSH 279,429 227,972 227,594 220,993 194,057 174,238 155,064 10.30%
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 28.73% 26.10% 45.45% 38.04% 19.15% 22.72% 14.70% -
ROE 6.94% 5.75% 14.93% 17.06% 8.49% 11.56% 5.55% -
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 82.80 91.58 117.73 139.24 144.90 158.70 130.11 -7.24%
EPS 22.20 21.49 50.47 51.52 24.95 34.92 16.82 4.72%
DPS 4.44 7.00 16.00 13.47 10.32 12.88 10.00 -12.64%
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 82.49 74.44 95.53 109.72 100.26 98.59 71.93 2.30%
EPS 22.11 17.47 40.96 40.59 17.27 21.69 9.30 15.51%
DPS 4.42 5.67 12.99 10.61 7.14 8.00 5.51 -3.60%
NAPS 3.1882 3.0401 2.7429 2.3797 2.0342 1.8762 1.6753 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 1.82 2.12 2.38 2.36 1.24 0.89 1.03 9.94%
P/EPS 6.80 9.03 5.55 6.39 7.21 4.04 7.97 -2.60%
EY 14.70 11.08 18.03 15.66 13.86 24.76 12.55 2.66%
DY 2.94 3.61 5.71 4.09 5.73 9.13 7.46 -14.36%
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 1.80 1.94 2.04 2.30 1.26 0.93 1.03 9.74%
P/EPS 6.71 8.28 4.76 6.21 7.29 4.21 7.97 -2.82%
EY 14.90 12.07 21.03 16.10 13.71 23.75 12.55 2.89%
DY 2.98 3.93 6.67 4.21 5.67 8.76 7.46 -14.16%
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