[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2022 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -37.9%
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 215,718 176,444 125,180 59,843 217,155 162,554 110,913 55.62%
PBT 38,409 42,290 34,838 20,001 33,490 28,998 20,486 51.87%
Tax -12,534 -12,577 -10,129 -5,764 -9,766 -10,499 -6,740 51.05%
NP 25,875 29,713 24,709 14,237 23,724 18,499 13,746 52.27%
-
NP to SH 24,525 28,162 23,306 13,201 21,257 16,978 12,636 55.40%
-
Tax Rate 32.63% 29.74% 29.07% 28.82% 29.16% 36.21% 32.90% -
Total Cost 189,843 146,731 100,471 45,606 193,431 144,055 97,167 56.09%
-
Net Worth 927,671 933,259 936,053 930,465 919,288 913,700 922,082 0.40%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 13,970 8,382 8,382 - 11,176 5,588 5,588 83.89%
Div Payout % 56.97% 29.77% 35.97% - 52.58% 32.92% 44.23% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 927,671 933,259 936,053 930,465 919,288 913,700 922,082 0.40%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 11.99% 16.84% 19.74% 23.79% 10.92% 11.38% 12.39% -
ROE 2.64% 3.02% 2.49% 1.42% 2.31% 1.86% 1.37% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 77.20 63.15 44.80 21.42 77.72 58.18 39.69 55.63%
EPS 8.78 10.08 8.34 4.72 7.61 6.08 4.52 55.49%
DPS 5.00 3.00 3.00 0.00 4.00 2.00 2.00 83.89%
NAPS 3.32 3.34 3.35 3.33 3.29 3.27 3.30 0.40%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 25.64 20.97 14.88 7.11 25.81 19.32 13.18 55.64%
EPS 2.91 3.35 2.77 1.57 2.53 2.02 1.50 55.36%
DPS 1.66 1.00 1.00 0.00 1.33 0.66 0.66 84.63%
NAPS 1.1026 1.1092 1.1125 1.1059 1.0926 1.0859 1.0959 0.40%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.17 1.05 1.07 1.19 1.20 1.23 1.23 -
P/RPS 1.52 1.66 2.39 5.56 1.54 2.11 3.10 -37.73%
P/EPS 13.33 10.42 12.83 25.19 15.77 20.24 27.20 -37.75%
EY 7.50 9.60 7.80 3.97 6.34 4.94 3.68 60.53%
DY 4.27 2.86 2.80 0.00 3.33 1.63 1.63 89.69%
P/NAPS 0.35 0.31 0.32 0.36 0.36 0.38 0.37 -3.62%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 28/12/22 28/09/22 28/06/22 30/03/22 28/12/21 28/09/21 -
Price 1.18 1.16 1.07 1.06 1.20 1.20 1.20 -
P/RPS 1.53 1.84 2.39 4.95 1.54 2.06 3.02 -36.37%
P/EPS 13.44 11.51 12.83 22.44 15.77 19.75 26.54 -36.38%
EY 7.44 8.69 7.80 4.46 6.34 5.06 3.77 57.13%
DY 4.24 2.59 2.80 0.00 3.33 1.67 1.67 85.79%
P/NAPS 0.36 0.35 0.32 0.32 0.36 0.37 0.36 0.00%

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
Post a Comment