[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
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,200,080 260,514 231,045 234,324 227,331 260,131 290,031 26.67%
PBT 735,408 47,955 46,782 40,072 39,073 53,849 43,503 60.13%
Tax -179,286 -15,954 -11,844 -13,625 -12,708 -17,151 -11,016 59.12%
NP 556,122 32,001 34,938 26,447 26,365 36,698 32,487 60.46%
-
NP to SH 554,468 31,819 32,441 23,691 24,079 35,133 28,570 63.85%
-
Tax Rate 24.38% 33.27% 25.32% 34.00% 32.52% 31.85% 25.32% -
Total Cost 643,958 228,513 196,107 207,877 200,966 223,433 257,544 16.48%
-
Net Worth 1,409,024 958,407 933,259 913,700 913,700 899,729 885,758 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 67,060 5,588 13,970 11,176 11,176 16,765 16,765 25.96%
Div Payout % 12.09% 17.56% 43.07% 47.18% 46.42% 47.72% 58.68% -
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 1,409,024 958,407 933,259 913,700 913,700 899,729 885,758 8.03%
NOSH 838,705 280,462 280,462 280,462 280,462 280,462 280,462 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 46.34% 12.28% 15.12% 11.29% 11.60% 14.11% 11.20% -
ROE 39.35% 3.32% 3.48% 2.59% 2.64% 3.90% 3.23% -
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 143.09 93.23 82.69 83.86 81.36 93.10 103.80 5.49%
EPS 66.11 11.39 11.61 8.48 8.62 12.57 10.22 36.46%
DPS 8.00 2.00 5.00 4.00 4.00 6.00 6.00 4.90%
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 143.09 31.06 27.55 27.94 27.10 31.02 34.58 26.67%
EPS 66.11 3.79 3.87 2.82 2.87 4.19 3.41 63.82%
DPS 8.00 0.67 1.67 1.33 1.33 2.00 2.00 25.96%
NAPS 1.68 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 0.82 1.44 1.27 1.47 1.06 1.27 1.25 -6.77%
P/EPS 1.77 11.77 9.04 14.51 10.04 9.38 12.71 -27.98%
EY 56.50 8.50 11.06 6.89 9.96 10.66 7.87 38.85%
DY 6.83 1.49 4.76 3.25 4.62 5.08 4.62 6.72%
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 1.06 2.39 1.40 1.43 1.25 1.33 1.17 -1.63%
P/EPS 2.28 19.58 9.99 14.15 11.84 9.86 11.83 -23.97%
EY 43.78 5.11 10.01 7.07 8.45 10.14 8.45 31.51%
DY 5.30 0.90 4.31 3.33 3.92 4.84 4.96 1.11%
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