[CRESNDO] YoY TTM 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- -29.82%
YoY- -1.61%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 260,514 231,045 234,324 227,331 260,131 290,031 290,366 -1.79%
PBT 47,955 46,782 40,072 39,073 53,849 43,503 54,032 -1.96%
Tax -15,954 -11,844 -13,625 -12,708 -17,151 -11,016 -7,049 14.57%
NP 32,001 34,938 26,447 26,365 36,698 32,487 46,983 -6.19%
-
NP to SH 31,819 32,441 23,691 24,079 35,133 28,570 44,041 -5.27%
-
Tax Rate 33.27% 25.32% 34.00% 32.52% 31.85% 25.32% 13.05% -
Total Cost 228,513 196,107 207,877 200,966 223,433 257,544 243,383 -1.04%
-
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 5,588 13,970 11,176 11,176 16,765 16,765 16,765 -16.72%
Div Payout % 17.56% 43.07% 47.18% 46.42% 47.72% 58.68% 38.07% -
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 12.28% 15.12% 11.29% 11.60% 14.11% 11.20% 16.18% -
ROE 3.32% 3.48% 2.59% 2.64% 3.90% 3.23% 4.76% -
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 93.23 82.69 83.86 81.36 93.10 103.80 103.92 -1.79%
EPS 11.39 11.61 8.48 8.62 12.57 10.22 15.76 -5.26%
DPS 2.00 5.00 4.00 4.00 6.00 6.00 6.00 -16.72%
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 30.96 27.46 27.85 27.02 30.92 34.47 34.51 -1.79%
EPS 3.78 3.86 2.82 2.86 4.18 3.40 5.23 -5.26%
DPS 0.66 1.66 1.33 1.33 1.99 1.99 1.99 -16.79%
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 1.44 1.27 1.47 1.06 1.27 1.25 1.48 -0.45%
P/EPS 11.77 9.04 14.51 10.04 9.38 12.71 9.77 3.15%
EY 8.50 11.06 6.89 9.96 10.66 7.87 10.23 -3.03%
DY 1.49 4.76 3.25 4.62 5.08 4.62 3.90 -14.81%
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 2.39 1.40 1.43 1.25 1.33 1.17 1.40 9.31%
P/EPS 19.58 9.99 14.15 11.84 9.86 11.83 9.26 13.28%
EY 5.11 10.01 7.07 8.45 10.14 8.45 10.80 -11.72%
DY 0.90 4.31 3.33 3.92 4.84 4.96 4.11 -22.35%
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