[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2018 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 22.76%
YoY- -19.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 216,738 203,197 244,409 291,701 274,617 226,608 177,561 3.37%
PBT 38,664 41,769 52,136 51,325 61,269 97,512 38,461 0.08%
Tax -13,998 -12,660 -17,400 -11,629 -14,928 -14,826 -12,452 1.96%
NP 24,665 29,109 34,736 39,696 46,341 82,685 26,009 -0.87%
-
NP to SH 22,637 26,785 31,934 34,940 43,442 78,462 19,357 2.64%
-
Tax Rate 36.20% 30.31% 33.37% 22.66% 24.36% 15.20% 32.38% -
Total Cost 192,073 174,088 209,673 252,005 228,276 143,922 151,552 4.02%
-
Net Worth 913,700 913,700 899,729 885,758 924,876 894,172 851,055 1.18%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 7,451 14,902 11,176 11,176 11,176 7,451 6,068 3.47%
Div Payout % 32.92% 55.64% 35.00% 31.99% 25.73% 9.50% 31.35% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 913,700 913,700 899,729 885,758 924,876 894,172 851,055 1.18%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 227,554 3.54%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 11.38% 14.33% 14.21% 13.61% 16.87% 36.49% 14.65% -
ROE 2.48% 2.93% 3.55% 3.94% 4.70% 8.77% 2.27% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 77.57 72.72 87.47 104.40 98.28 81.10 78.03 -0.09%
EPS 8.11 9.59 11.43 12.51 15.55 28.08 8.51 -0.79%
DPS 2.67 5.33 4.00 4.00 4.00 2.67 2.67 0.00%
NAPS 3.27 3.27 3.22 3.17 3.31 3.20 3.74 -2.21%
Adjusted Per Share Value based on latest NOSH - 280,462
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 25.76 24.15 29.05 34.67 32.64 26.93 21.10 3.37%
EPS 2.69 3.18 3.80 4.15 5.16 9.33 2.30 2.64%
DPS 0.89 1.77 1.33 1.33 1.33 0.89 0.72 3.59%
NAPS 1.0859 1.0859 1.0693 1.0527 1.0992 1.0627 1.0115 1.18%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.23 0.865 1.18 1.30 1.54 1.51 1.94 -
P/RPS 1.59 1.19 1.35 1.25 1.57 1.86 2.49 -7.19%
P/EPS 15.18 9.02 10.32 10.40 9.91 5.38 22.81 -6.55%
EY 6.59 11.08 9.69 9.62 10.10 18.60 4.38 7.03%
DY 2.17 6.17 3.39 3.08 2.60 1.77 1.37 7.95%
P/NAPS 0.38 0.26 0.37 0.41 0.47 0.47 0.52 -5.08%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 28/12/21 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 -
Price 1.20 1.02 1.24 1.21 1.46 1.49 1.78 -
P/RPS 1.55 1.40 1.42 1.16 1.49 1.84 2.28 -6.22%
P/EPS 14.81 10.64 10.85 9.68 9.39 5.31 20.92 -5.58%
EY 6.75 9.40 9.22 10.33 10.65 18.85 4.78 5.91%
DY 2.22 5.23 3.23 3.31 2.74 1.79 1.50 6.74%
P/NAPS 0.37 0.31 0.39 0.38 0.44 0.47 0.48 -4.24%

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