[CRESNDO] QoQ TTM Result on 31-Oct-2023 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023 [#3]
Profit Trend
QoQ- 70.13%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 1,070,628 810,286 341,345 260,514 209,989 214,211 215,718 191.24%
PBT 623,083 443,834 80,032 47,955 30,077 37,223 38,409 541.91%
Tax -153,053 -110,117 -22,611 -15,954 -10,505 -12,097 -12,534 431.08%
NP 470,030 333,717 57,421 32,001 19,572 25,126 25,875 592.25%
-
NP to SH 469,447 332,892 57,064 31,819 18,703 24,527 24,525 616.85%
-
Tax Rate 24.56% 24.81% 28.25% 33.27% 34.93% 32.50% 32.63% -
Total Cost 600,598 476,569 283,924 228,513 190,417 189,085 189,843 115.65%
-
Net Worth 1,360,794 1,218,266 980,760 958,407 941,641 941,641 927,671 29.13%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 67,060 50,295 50,295 5,588 5,588 13,970 13,970 184.83%
Div Payout % 14.29% 15.11% 88.14% 17.56% 29.88% 56.96% 56.97% -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 1,360,794 1,218,266 980,760 958,407 941,641 941,641 927,671 29.13%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 43.90% 41.19% 16.82% 12.28% 9.32% 11.73% 11.99% -
ROE 34.50% 27.33% 5.82% 3.32% 1.99% 2.60% 2.64% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 383.16 289.99 122.16 93.23 75.15 76.66 77.20 191.24%
EPS 168.01 119.14 20.42 11.39 6.69 8.78 8.78 616.70%
DPS 24.00 18.00 18.00 2.00 2.00 5.00 5.00 184.82%
NAPS 4.87 4.36 3.51 3.43 3.37 3.37 3.32 29.13%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 127.25 96.30 40.57 30.96 24.96 25.46 25.64 191.23%
EPS 55.79 39.56 6.78 3.78 2.22 2.92 2.91 617.61%
DPS 7.97 5.98 5.98 0.66 0.66 1.66 1.66 184.87%
NAPS 1.6173 1.4479 1.1656 1.1391 1.1192 1.1192 1.1026 29.12%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 4.89 3.60 2.75 1.34 1.40 1.17 1.17 -
P/RPS 1.28 1.24 2.25 1.44 1.86 1.53 1.52 -10.83%
P/EPS 2.91 3.02 13.47 11.77 20.92 13.33 13.33 -63.77%
EY 34.36 33.09 7.43 8.50 4.78 7.50 7.50 176.09%
DY 4.91 5.00 6.55 1.49 1.43 4.27 4.27 9.76%
P/NAPS 1.00 0.83 0.78 0.39 0.42 0.35 0.35 101.48%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 27/09/24 27/06/24 27/03/24 28/12/23 27/09/23 28/06/23 30/03/23 -
Price 1.59 3.70 2.81 2.23 1.40 1.20 1.18 -
P/RPS 0.41 1.28 2.30 2.39 1.86 1.57 1.53 -58.46%
P/EPS 0.95 3.11 13.76 19.58 20.92 13.67 13.44 -82.93%
EY 105.66 32.20 7.27 5.11 4.78 7.31 7.44 487.39%
DY 15.09 4.86 6.41 0.90 1.43 4.17 4.24 133.28%
P/NAPS 0.33 0.85 0.80 0.65 0.42 0.36 0.36 -5.64%

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