[CRESNDO] QoQ TTM Result on 31-Oct-2022 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 1.61%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 209,989 214,211 215,718 231,045 231,422 214,510 217,155 -2.21%
PBT 30,077 37,223 38,409 46,782 47,842 41,379 33,490 -6.93%
Tax -10,505 -12,097 -12,534 -11,844 -13,155 -11,504 -9,766 4.99%
NP 19,572 25,126 25,875 34,938 34,687 29,875 23,724 -12.06%
-
NP to SH 18,703 24,527 24,525 32,441 31,927 27,177 21,257 -8.20%
-
Tax Rate 34.93% 32.50% 32.63% 25.32% 27.50% 27.80% 29.16% -
Total Cost 190,417 189,085 189,843 196,107 196,735 184,635 193,431 -1.04%
-
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.61%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 5,588 13,970 13,970 13,970 13,970 11,176 11,176 -37.08%
Div Payout % 29.88% 56.96% 56.97% 43.07% 43.76% 41.13% 52.58% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.61%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.32% 11.73% 11.99% 15.12% 14.99% 13.93% 10.92% -
ROE 1.99% 2.60% 2.64% 3.48% 3.41% 2.92% 2.31% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 75.15 76.66 77.20 82.69 82.82 76.77 77.72 -2.22%
EPS 6.69 8.78 8.78 11.61 11.43 9.73 7.61 -8.25%
DPS 2.00 5.00 5.00 5.00 5.00 4.00 4.00 -37.08%
NAPS 3.37 3.37 3.32 3.34 3.35 3.33 3.29 1.61%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.96 25.46 25.64 27.46 27.50 25.49 25.81 -2.21%
EPS 2.22 2.92 2.91 3.86 3.79 3.23 2.53 -8.36%
DPS 0.66 1.66 1.66 1.66 1.66 1.33 1.33 -37.40%
NAPS 1.1192 1.1192 1.1026 1.1092 1.1125 1.1059 1.0926 1.62%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.40 1.17 1.17 1.05 1.07 1.19 1.20 -
P/RPS 1.86 1.53 1.52 1.27 1.29 1.55 1.54 13.45%
P/EPS 20.92 13.33 13.33 9.04 9.36 12.23 15.77 20.79%
EY 4.78 7.50 7.50 11.06 10.68 8.17 6.34 -17.20%
DY 1.43 4.27 4.27 4.76 4.67 3.36 3.33 -43.16%
P/NAPS 0.42 0.35 0.35 0.31 0.32 0.36 0.36 10.85%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 30/03/23 28/12/22 28/09/22 28/06/22 30/03/22 -
Price 1.40 1.20 1.18 1.16 1.07 1.06 1.20 -
P/RPS 1.86 1.57 1.53 1.40 1.29 1.38 1.54 13.45%
P/EPS 20.92 13.67 13.44 9.99 9.36 10.90 15.77 20.79%
EY 4.78 7.31 7.44 10.01 10.68 9.18 6.34 -17.20%
DY 1.43 4.17 4.24 4.31 4.67 3.77 3.33 -43.16%
P/NAPS 0.42 0.36 0.36 0.35 0.32 0.32 0.36 10.85%

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