[CRESNDO] YoY TTM Result on 30-Apr-2021 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 20.01%
YoY- 55.46%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 810,286 214,211 214,510 243,470 240,888 301,686 283,819 19.08%
PBT 443,834 37,223 41,379 49,674 37,384 63,103 48,774 44.44%
Tax -110,117 -12,097 -11,504 -14,624 -14,014 -18,674 -10,730 47.36%
NP 333,717 25,126 29,875 35,050 23,370 44,429 38,044 43.56%
-
NP to SH 332,892 24,527 27,177 32,164 20,690 43,317 33,825 46.33%
-
Tax Rate 24.81% 32.50% 27.80% 29.44% 37.49% 29.59% 22.00% -
Total Cost 476,569 189,085 184,635 208,420 217,518 257,257 245,775 11.65%
-
Net Worth 1,218,266 941,641 930,465 922,082 902,523 902,523 877,375 5.61%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 50,295 13,970 11,176 16,765 8,382 16,765 16,765 20.07%
Div Payout % 15.11% 56.96% 41.13% 52.12% 40.52% 38.70% 49.56% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 1,218,266 941,641 930,465 922,082 902,523 902,523 877,375 5.61%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 41.19% 11.73% 13.93% 14.40% 9.70% 14.73% 13.40% -
ROE 27.33% 2.60% 2.92% 3.49% 2.29% 4.80% 3.86% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 289.99 76.66 76.77 87.13 86.21 107.97 101.57 19.08%
EPS 119.14 8.78 9.73 11.51 7.40 15.50 12.11 46.33%
DPS 18.00 5.00 4.00 6.00 3.00 6.00 6.00 20.07%
NAPS 4.36 3.37 3.33 3.30 3.23 3.23 3.14 5.61%
Adjusted Per Share Value based on latest NOSH - 280,462
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 96.30 25.46 25.49 28.94 28.63 35.86 33.73 19.08%
EPS 39.56 2.92 3.23 3.82 2.46 5.15 4.02 46.33%
DPS 5.98 1.66 1.33 1.99 1.00 1.99 1.99 20.10%
NAPS 1.4479 1.1192 1.1059 1.0959 1.0727 1.0727 1.0428 5.61%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 3.60 1.17 1.19 1.22 0.90 1.27 1.31 -
P/RPS 1.24 1.53 1.55 1.40 1.04 1.18 1.29 -0.65%
P/EPS 3.02 13.33 12.23 10.60 12.15 8.19 10.82 -19.14%
EY 33.09 7.50 8.17 9.44 8.23 12.21 9.24 23.66%
DY 5.00 4.27 3.36 4.92 3.33 4.72 4.58 1.47%
P/NAPS 0.83 0.35 0.36 0.37 0.28 0.39 0.42 12.01%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 27/06/24 28/06/23 28/06/22 16/07/21 29/06/20 27/06/19 28/06/18 -
Price 3.70 1.20 1.06 1.25 0.91 1.24 1.29 -
P/RPS 1.28 1.57 1.38 1.43 1.06 1.15 1.27 0.13%
P/EPS 3.11 13.67 10.90 10.86 12.29 8.00 10.66 -18.54%
EY 32.20 7.31 9.18 9.21 8.14 12.50 9.38 22.79%
DY 4.86 4.17 3.77 4.80 3.30 4.84 4.65 0.73%
P/NAPS 0.85 0.36 0.32 0.38 0.28 0.38 0.41 12.90%

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