[CRESNDO] YoY Cumulative Quarter 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- 20.84%
YoY- 65.87%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,079,975 221,240 176,444 162,554 152,398 183,307 218,776 30.45%
PBT 707,212 51,836 42,290 28,998 31,327 39,102 38,494 62.36%
Tax -172,672 -15,997 -12,577 -10,499 -9,495 -13,050 -8,722 64.40%
NP 534,540 35,839 29,713 18,499 21,832 26,052 29,772 61.74%
-
NP to SH 532,860 35,456 28,162 16,978 20,089 23,951 26,205 65.13%
-
Tax Rate 24.42% 30.86% 29.74% 36.21% 30.31% 33.37% 22.66% -
Total Cost 545,435 185,401 146,731 144,055 130,566 157,255 189,004 19.30%
-
Net Worth 1,408,883 958,407 933,259 913,700 913,700 899,729 885,758 8.03%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 50,317 - 8,382 5,588 11,176 8,382 8,382 34.77%
Div Payout % 9.44% - 29.77% 32.92% 55.64% 35.00% 31.99% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,408,883 958,407 933,259 913,700 913,700 899,729 885,758 8.03%
NOSH 838,621 280,462 280,462 280,462 280,462 280,462 280,462 20.00%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 49.50% 16.20% 16.84% 11.38% 14.33% 14.21% 13.61% -
ROE 37.82% 3.70% 3.02% 1.86% 2.20% 2.66% 2.96% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 128.78 79.18 63.15 58.18 54.54 65.60 78.30 8.63%
EPS 63.54 12.69 10.08 6.08 7.19 8.57 9.38 37.51%
DPS 6.00 0.00 3.00 2.00 4.00 3.00 3.00 12.23%
NAPS 1.68 3.43 3.34 3.27 3.27 3.22 3.17 -10.03%
Adjusted Per Share Value based on latest NOSH - 280,462
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 128.77 26.38 21.04 19.38 18.17 21.86 26.08 30.46%
EPS 63.53 4.23 3.36 2.02 2.40 2.86 3.12 65.17%
DPS 6.00 0.00 1.00 0.67 1.33 1.00 1.00 34.76%
NAPS 1.6798 1.1427 1.1127 1.0894 1.0894 1.0728 1.0561 8.03%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 1.17 1.34 1.05 1.23 0.865 1.18 1.30 -
P/RPS 0.91 1.69 1.66 2.11 1.59 1.80 1.66 -9.52%
P/EPS 1.84 10.56 10.42 20.24 12.03 13.77 13.86 -28.55%
EY 54.31 9.47 9.60 4.94 8.31 7.26 7.21 39.96%
DY 5.13 0.00 2.86 1.63 4.62 2.54 2.31 14.20%
P/NAPS 0.70 0.39 0.31 0.38 0.26 0.37 0.41 9.31%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 27/12/24 28/12/23 28/12/22 28/12/21 29/12/20 27/12/19 27/12/18 -
Price 1.51 2.23 1.16 1.20 1.02 1.24 1.21 -
P/RPS 1.17 2.82 1.84 2.06 1.87 1.89 1.55 -4.57%
P/EPS 2.38 17.57 11.51 19.75 14.19 14.47 12.90 -24.52%
EY 42.08 5.69 8.69 5.06 7.05 6.91 7.75 32.54%
DY 3.97 0.00 2.59 1.67 3.92 2.42 2.48 8.14%
P/NAPS 0.90 0.65 0.35 0.37 0.31 0.39 0.38 15.43%

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