[CRESNDO] QoQ TTM Result on 30-Apr-2019 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 15.86%
YoY- 28.06%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 258,240 260,131 272,796 301,686 295,600 290,031 291,794 -7.80%
PBT 46,848 53,849 61,679 63,103 53,241 43,503 40,557 10.06%
Tax -16,263 -17,151 -17,786 -18,674 -12,823 -11,016 -9,626 41.71%
NP 30,585 36,698 43,893 44,429 40,418 32,487 30,931 -0.74%
-
NP to SH 27,941 35,133 42,139 43,317 37,387 28,570 26,859 2.66%
-
Tax Rate 34.71% 31.85% 28.84% 29.59% 24.08% 25.32% 23.73% -
Total Cost 227,655 223,433 228,903 257,257 255,182 257,544 260,863 -8.65%
-
Net Worth 902,523 899,729 902,523 902,523 896,935 885,758 882,964 1.46%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 8,382 16,765 16,765 16,765 16,765 16,765 16,765 -36.92%
Div Payout % 30.00% 47.72% 39.79% 38.70% 44.84% 58.68% 62.42% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 902,523 899,729 902,523 902,523 896,935 885,758 882,964 1.46%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 11.84% 14.11% 16.09% 14.73% 13.67% 11.20% 10.60% -
ROE 3.10% 3.90% 4.67% 4.80% 4.17% 3.23% 3.04% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 92.42 93.10 97.63 107.97 105.79 103.80 104.43 -7.80%
EPS 10.00 12.57 15.08 15.50 13.38 10.22 9.61 2.68%
DPS 3.00 6.00 6.00 6.00 6.00 6.00 6.00 -36.92%
NAPS 3.23 3.22 3.23 3.23 3.21 3.17 3.16 1.46%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 30.69 30.92 32.42 35.86 35.13 34.47 34.68 -7.80%
EPS 3.32 4.18 5.01 5.15 4.44 3.40 3.19 2.69%
DPS 1.00 1.99 1.99 1.99 1.99 1.99 1.99 -36.71%
NAPS 1.0727 1.0693 1.0727 1.0727 1.066 1.0527 1.0494 1.47%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.20 1.18 1.24 1.27 1.25 1.30 1.36 -
P/RPS 1.30 1.27 1.27 1.18 1.18 1.25 1.30 0.00%
P/EPS 12.00 9.38 8.22 8.19 9.34 12.71 14.15 -10.37%
EY 8.33 10.66 12.16 12.21 10.70 7.87 7.07 11.52%
DY 2.50 5.08 4.84 4.72 4.80 4.62 4.41 -31.43%
P/NAPS 0.37 0.37 0.38 0.39 0.39 0.41 0.43 -9.50%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 27/12/18 27/09/18 -
Price 0.835 1.24 1.20 1.24 1.29 1.21 1.33 -
P/RPS 0.90 1.33 1.23 1.15 1.22 1.17 1.27 -20.46%
P/EPS 8.35 9.86 7.96 8.00 9.64 11.83 13.84 -28.53%
EY 11.98 10.14 12.57 12.50 10.37 8.45 7.23 39.89%
DY 3.59 4.84 5.00 4.84 4.65 4.96 4.51 -14.07%
P/NAPS 0.26 0.39 0.37 0.38 0.40 0.38 0.42 -27.30%

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