[CRESNDO] QoQ TTM Result on 31-Oct-2020 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 64.47%
YoY- -31.46%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 250,491 243,470 224,168 227,331 216,269 240,888 258,240 -2.01%
PBT 51,924 49,674 42,401 39,073 28,275 37,384 46,848 7.10%
Tax -15,175 -14,624 -12,621 -12,708 -11,637 -14,014 -16,263 -4.51%
NP 36,749 35,050 29,780 26,365 16,638 23,370 30,585 13.03%
-
NP to SH 33,756 32,164 26,802 24,079 14,640 20,690 27,941 13.44%
-
Tax Rate 29.23% 29.44% 29.77% 32.52% 41.16% 37.49% 34.71% -
Total Cost 213,742 208,420 194,388 200,966 199,631 217,518 227,655 -4.12%
-
Net Worth 922,082 922,082 913,700 913,700 905,317 902,523 902,523 1.44%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 16,765 16,765 16,765 11,176 5,588 8,382 8,382 58.81%
Div Payout % 49.67% 52.12% 62.55% 46.42% 38.17% 40.52% 30.00% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 922,082 922,082 913,700 913,700 905,317 902,523 902,523 1.44%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 14.67% 14.40% 13.28% 11.60% 7.69% 9.70% 11.84% -
ROE 3.66% 3.49% 2.93% 2.64% 1.62% 2.29% 3.10% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 89.65 87.13 80.23 81.36 77.40 86.21 92.42 -2.01%
EPS 12.08 11.51 9.59 8.62 5.24 7.40 10.00 13.43%
DPS 6.00 6.00 6.00 4.00 2.00 3.00 3.00 58.80%
NAPS 3.30 3.30 3.27 3.27 3.24 3.23 3.23 1.44%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 29.77 28.94 26.64 27.02 25.70 28.63 30.69 -2.01%
EPS 4.01 3.82 3.19 2.86 1.74 2.46 3.32 13.42%
DPS 1.99 1.99 1.99 1.33 0.66 1.00 1.00 58.27%
NAPS 1.0959 1.0959 1.0859 1.0859 1.076 1.0727 1.0727 1.43%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.23 1.22 1.02 0.865 0.90 0.90 1.20 -
P/RPS 1.37 1.40 1.27 1.06 1.16 1.04 1.30 3.56%
P/EPS 10.18 10.60 10.63 10.04 17.18 12.15 12.00 -10.39%
EY 9.82 9.44 9.40 9.96 5.82 8.23 8.33 11.60%
DY 4.88 4.92 5.88 4.62 2.22 3.33 2.50 56.25%
P/NAPS 0.37 0.37 0.31 0.26 0.28 0.28 0.37 0.00%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 16/07/21 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 -
Price 1.20 1.25 1.14 1.02 0.88 0.91 0.835 -
P/RPS 1.34 1.43 1.42 1.25 1.14 1.06 0.90 30.42%
P/EPS 9.93 10.86 11.88 11.84 16.80 12.29 8.35 12.25%
EY 10.07 9.21 8.41 8.45 5.95 8.14 11.98 -10.94%
DY 5.00 4.80 5.26 3.92 2.27 3.30 3.59 24.73%
P/NAPS 0.36 0.38 0.35 0.31 0.27 0.28 0.26 24.25%

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