[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2021 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -10.43%
YoY- -15.49%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 294,986 235,258 216,738 203,197 244,409 291,701 274,617 1.19%
PBT 69,114 56,386 38,664 41,769 52,136 51,325 61,269 2.02%
Tax -21,329 -16,769 -13,998 -12,660 -17,400 -11,629 -14,928 6.12%
NP 47,785 39,617 24,665 29,109 34,736 39,696 46,341 0.51%
-
NP to SH 47,274 37,549 22,637 26,785 31,934 34,940 43,442 1.41%
-
Tax Rate 30.86% 29.74% 36.20% 30.31% 33.37% 22.66% 24.36% -
Total Cost 247,201 195,641 192,073 174,088 209,673 252,005 228,276 1.33%
-
Net Worth 958,407 933,259 913,700 913,700 899,729 885,758 924,876 0.59%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - 11,176 7,451 14,902 11,176 11,176 11,176 -
Div Payout % - 29.77% 32.92% 55.64% 35.00% 31.99% 25.73% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 958,407 933,259 913,700 913,700 899,729 885,758 924,876 0.59%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 16.20% 16.84% 11.38% 14.33% 14.21% 13.61% 16.87% -
ROE 4.93% 4.02% 2.48% 2.93% 3.55% 3.94% 4.70% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 105.57 84.20 77.57 72.72 87.47 104.40 98.28 1.19%
EPS 16.92 13.44 8.11 9.59 11.43 12.51 15.55 1.41%
DPS 0.00 4.00 2.67 5.33 4.00 4.00 4.00 -
NAPS 3.43 3.34 3.27 3.27 3.22 3.17 3.31 0.59%
Adjusted Per Share Value based on latest NOSH - 280,462
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 35.06 27.96 25.76 24.15 29.05 34.67 32.64 1.19%
EPS 5.62 4.46 2.69 3.18 3.80 4.15 5.16 1.43%
DPS 0.00 1.33 0.89 1.77 1.33 1.33 1.33 -
NAPS 1.1391 1.1092 1.0859 1.0859 1.0693 1.0527 1.0992 0.59%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.34 1.05 1.23 0.865 1.18 1.30 1.54 -
P/RPS 1.27 1.25 1.59 1.19 1.35 1.25 1.57 -3.47%
P/EPS 7.92 7.81 15.18 9.02 10.32 10.40 9.91 -3.66%
EY 12.63 12.80 6.59 11.08 9.69 9.62 10.10 3.79%
DY 0.00 3.81 2.17 6.17 3.39 3.08 2.60 -
P/NAPS 0.39 0.31 0.38 0.26 0.37 0.41 0.47 -3.06%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/12/23 28/12/22 28/12/21 29/12/20 27/12/19 27/12/18 22/12/17 -
Price 2.23 1.16 1.20 1.02 1.24 1.21 1.46 -
P/RPS 2.11 1.38 1.55 1.40 1.42 1.16 1.49 5.96%
P/EPS 13.18 8.63 14.81 10.64 10.85 9.68 9.39 5.81%
EY 7.59 11.58 6.75 9.40 9.22 10.33 10.65 -5.48%
DY 0.00 3.45 2.22 5.23 3.23 3.31 2.74 -
P/NAPS 0.65 0.35 0.37 0.31 0.39 0.38 0.44 6.71%

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