[CRESNDO] QoQ TTM Result on 30-Apr-2023 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 0.01%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 341,345 260,514 209,989 214,211 215,718 231,045 231,422 29.48%
PBT 80,032 47,955 30,077 37,223 38,409 46,782 47,842 40.78%
Tax -22,611 -15,954 -10,505 -12,097 -12,534 -11,844 -13,155 43.34%
NP 57,421 32,001 19,572 25,126 25,875 34,938 34,687 39.80%
-
NP to SH 57,064 31,819 18,703 24,527 24,525 32,441 31,927 47.12%
-
Tax Rate 28.25% 33.27% 34.93% 32.50% 32.63% 25.32% 27.50% -
Total Cost 283,924 228,513 190,417 189,085 189,843 196,107 196,735 27.62%
-
Net Worth 980,760 958,407 941,641 941,641 927,671 933,259 936,053 3.15%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 50,295 5,588 5,588 13,970 13,970 13,970 13,970 134.35%
Div Payout % 88.14% 17.56% 29.88% 56.96% 56.97% 43.07% 43.76% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 980,760 958,407 941,641 941,641 927,671 933,259 936,053 3.15%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 16.82% 12.28% 9.32% 11.73% 11.99% 15.12% 14.99% -
ROE 5.82% 3.32% 1.99% 2.60% 2.64% 3.48% 3.41% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 122.16 93.23 75.15 76.66 77.20 82.69 82.82 29.48%
EPS 20.42 11.39 6.69 8.78 8.78 11.61 11.43 47.07%
DPS 18.00 2.00 2.00 5.00 5.00 5.00 5.00 134.34%
NAPS 3.51 3.43 3.37 3.37 3.32 3.34 3.35 3.15%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 40.57 30.96 24.96 25.46 25.64 27.46 27.50 29.50%
EPS 6.78 3.78 2.22 2.92 2.91 3.86 3.79 47.20%
DPS 5.98 0.66 0.66 1.66 1.66 1.66 1.66 134.44%
NAPS 1.1656 1.1391 1.1192 1.1192 1.1026 1.1092 1.1125 3.14%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.75 1.34 1.40 1.17 1.17 1.05 1.07 -
P/RPS 2.25 1.44 1.86 1.53 1.52 1.27 1.29 44.75%
P/EPS 13.47 11.77 20.92 13.33 13.33 9.04 9.36 27.38%
EY 7.43 8.50 4.78 7.50 7.50 11.06 10.68 -21.43%
DY 6.55 1.49 1.43 4.27 4.27 4.76 4.67 25.22%
P/NAPS 0.78 0.39 0.42 0.35 0.35 0.31 0.32 80.82%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 27/03/24 28/12/23 27/09/23 28/06/23 30/03/23 28/12/22 28/09/22 -
Price 2.81 2.23 1.40 1.20 1.18 1.16 1.07 -
P/RPS 2.30 2.39 1.86 1.57 1.53 1.40 1.29 46.88%
P/EPS 13.76 19.58 20.92 13.67 13.44 9.99 9.36 29.19%
EY 7.27 5.11 4.78 7.31 7.44 10.01 10.68 -22.56%
DY 6.41 0.90 1.43 4.17 4.24 4.31 4.67 23.43%
P/NAPS 0.80 0.65 0.42 0.36 0.36 0.35 0.32 83.89%

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