[CRESNDO] YoY TTM Result on 31-Jul-2022 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 17.48%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,070,628 209,989 231,422 250,491 216,269 272,796 291,794 24.16%
PBT 623,083 30,077 47,842 51,924 28,275 61,679 40,557 57.60%
Tax -153,053 -10,505 -13,155 -15,175 -11,637 -17,786 -9,626 58.50%
NP 470,030 19,572 34,687 36,749 16,638 43,893 30,931 57.31%
-
NP to SH 469,447 18,703 31,927 33,756 14,640 42,139 26,859 61.02%
-
Tax Rate 24.56% 34.93% 27.50% 29.23% 41.16% 28.84% 23.73% -
Total Cost 600,598 190,417 196,735 213,742 199,631 228,903 260,863 14.89%
-
Net Worth 1,360,794 941,641 936,053 922,082 905,317 902,523 882,964 7.46%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 67,060 5,588 13,970 16,765 5,588 16,765 16,765 25.96%
Div Payout % 14.29% 29.88% 43.76% 49.67% 38.17% 39.79% 62.42% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,360,794 941,641 936,053 922,082 905,317 902,523 882,964 7.46%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 43.90% 9.32% 14.99% 14.67% 7.69% 16.09% 10.60% -
ROE 34.50% 1.99% 3.41% 3.66% 1.62% 4.67% 3.04% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 383.16 75.15 82.82 89.65 77.40 97.63 104.43 24.16%
EPS 168.01 6.69 11.43 12.08 5.24 15.08 9.61 61.03%
DPS 24.00 2.00 5.00 6.00 2.00 6.00 6.00 25.96%
NAPS 4.87 3.37 3.35 3.30 3.24 3.23 3.16 7.46%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 127.25 24.96 27.50 29.77 25.70 32.42 34.68 24.16%
EPS 55.79 2.22 3.79 4.01 1.74 5.01 3.19 61.04%
DPS 7.97 0.66 1.66 1.99 0.66 1.99 1.99 25.99%
NAPS 1.6173 1.1192 1.1125 1.0959 1.076 1.0727 1.0494 7.46%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 4.89 1.40 1.07 1.23 0.90 1.24 1.36 -
P/RPS 1.28 1.86 1.29 1.37 1.16 1.27 1.30 -0.25%
P/EPS 2.91 20.92 9.36 10.18 17.18 8.22 14.15 -23.15%
EY 34.36 4.78 10.68 9.82 5.82 12.16 7.07 30.11%
DY 4.91 1.43 4.67 4.88 2.22 4.84 4.41 1.80%
P/NAPS 1.00 0.42 0.32 0.37 0.28 0.38 0.43 15.08%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 27/09/24 27/09/23 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 -
Price 1.59 1.40 1.07 1.20 0.88 1.20 1.33 -
P/RPS 0.41 1.86 1.29 1.34 1.14 1.23 1.27 -17.16%
P/EPS 0.95 20.92 9.36 9.93 16.80 7.96 13.84 -35.98%
EY 105.66 4.78 10.68 10.07 5.95 12.57 7.23 56.29%
DY 15.09 1.43 4.67 5.00 2.27 5.00 4.51 22.27%
P/NAPS 0.33 0.42 0.32 0.36 0.27 0.37 0.42 -3.93%

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