[CRESNDO] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -20.32%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 290,366 231,355 208,776 267,936 307,718 281,182 276,520 0.81%
PBT 54,032 80,658 76,142 146,651 151,357 72,078 81,066 -6.53%
Tax -7,049 -14,189 -21,643 -24,870 -34,290 -18,241 -18,246 -14.64%
NP 46,983 66,469 54,499 121,781 117,067 53,837 62,820 -4.72%
-
NP to SH 44,041 62,020 48,986 114,870 113,846 48,422 60,836 -5.23%
-
Tax Rate 13.05% 17.59% 28.42% 16.96% 22.66% 25.31% 22.51% -
Total Cost 243,383 164,886 154,277 146,155 190,651 227,345 213,700 2.18%
-
Net Worth 924,876 894,172 852,618 769,269 667,401 570,529 526,201 9.84%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 16,765 12,407 15,912 36,419 29,763 20,020 22,435 -4.73%
Div Payout % 38.07% 20.01% 32.48% 31.70% 26.14% 41.35% 36.88% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 924,876 894,172 852,618 769,269 667,401 570,529 526,201 9.84%
NOSH 280,462 279,429 227,972 227,594 220,993 194,057 174,238 8.24%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 16.18% 28.73% 26.10% 45.45% 38.04% 19.15% 22.72% -
ROE 4.76% 6.94% 5.75% 14.93% 17.06% 8.49% 11.56% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 103.92 82.80 91.58 117.73 139.24 144.90 158.70 -6.80%
EPS 15.76 22.20 21.49 50.47 51.52 24.95 34.92 -12.40%
DPS 6.00 4.44 7.00 16.00 13.47 10.32 12.88 -11.94%
NAPS 3.31 3.20 3.74 3.38 3.02 2.94 3.02 1.53%
Adjusted Per Share Value based on latest NOSH - 227,594
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 34.51 27.50 24.81 31.84 36.57 33.42 32.86 0.81%
EPS 5.23 7.37 5.82 13.65 13.53 5.76 7.23 -5.24%
DPS 1.99 1.47 1.89 4.33 3.54 2.38 2.67 -4.77%
NAPS 1.0992 1.0627 1.0134 0.9143 0.7932 0.6781 0.6254 9.84%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.54 1.51 1.94 2.80 3.29 1.80 1.41 -
P/RPS 1.48 1.82 2.12 2.38 2.36 1.24 0.89 8.83%
P/EPS 9.77 6.80 9.03 5.55 6.39 7.21 4.04 15.84%
EY 10.23 14.70 11.08 18.03 15.66 13.86 24.76 -13.68%
DY 3.90 2.94 3.61 5.71 4.09 5.73 9.13 -13.20%
P/NAPS 0.47 0.47 0.52 0.83 1.09 0.61 0.47 0.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 23/12/11 -
Price 1.46 1.49 1.78 2.40 3.20 1.82 1.47 -
P/RPS 1.40 1.80 1.94 2.04 2.30 1.26 0.93 7.04%
P/EPS 9.26 6.71 8.28 4.76 6.21 7.29 4.21 14.02%
EY 10.80 14.90 12.07 21.03 16.10 13.71 23.75 -12.29%
DY 4.11 2.98 3.93 6.67 4.21 5.67 8.76 -11.83%
P/NAPS 0.44 0.47 0.48 0.71 1.06 0.62 0.49 -1.77%

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