[CRESNDO] QoQ Annualized Quarter 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- 8.66%
YoY- 279.42%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 217,155 216,738 221,826 249,952 224,168 203,197 169,180 18.05%
PBT 33,490 38,664 40,972 48,448 42,401 41,769 21,926 32.52%
Tax -9,766 -13,998 -13,480 -16,104 -12,621 -12,660 -8,372 10.78%
NP 23,724 24,665 27,492 32,344 29,780 29,109 13,554 45.08%
-
NP to SH 21,257 22,637 25,272 29,124 26,802 26,785 11,364 51.64%
-
Tax Rate 29.16% 36.20% 32.90% 33.24% 29.77% 30.31% 38.18% -
Total Cost 193,431 192,073 194,334 217,608 194,388 174,088 155,626 15.55%
-
Net Worth 919,288 913,700 922,082 922,082 913,700 913,700 905,317 1.02%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 11,176 7,451 11,176 - 16,765 14,902 11,176 0.00%
Div Payout % 52.58% 32.92% 44.23% - 62.55% 55.64% 98.35% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 919,288 913,700 922,082 922,082 913,700 913,700 905,317 1.02%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 10.92% 11.38% 12.39% 12.94% 13.28% 14.33% 8.01% -
ROE 2.31% 2.48% 2.74% 3.16% 2.93% 2.93% 1.26% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 77.72 77.57 79.39 89.45 80.23 72.72 60.55 18.05%
EPS 7.61 8.11 9.04 10.44 9.59 9.59 4.06 51.84%
DPS 4.00 2.67 4.00 0.00 6.00 5.33 4.00 0.00%
NAPS 3.29 3.27 3.30 3.30 3.27 3.27 3.24 1.02%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 25.81 25.76 26.36 29.71 26.64 24.15 20.11 18.04%
EPS 2.53 2.69 3.00 3.46 3.19 3.18 1.35 51.83%
DPS 1.33 0.89 1.33 0.00 1.99 1.77 1.33 0.00%
NAPS 1.0926 1.0859 1.0959 1.0959 1.0859 1.0859 1.076 1.02%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.20 1.23 1.23 1.22 1.02 0.865 0.90 -
P/RPS 1.54 1.59 1.55 1.36 1.27 1.19 1.49 2.21%
P/EPS 15.77 15.18 13.60 11.70 10.63 9.02 22.13 -20.16%
EY 6.34 6.59 7.35 8.54 9.40 11.08 4.52 25.22%
DY 3.33 2.17 3.25 0.00 5.88 6.17 4.44 -17.40%
P/NAPS 0.36 0.38 0.37 0.37 0.31 0.26 0.28 18.18%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 28/12/21 28/09/21 16/07/21 16/04/21 29/12/20 28/09/20 -
Price 1.20 1.20 1.20 1.25 1.14 1.02 0.88 -
P/RPS 1.54 1.55 1.51 1.40 1.42 1.40 1.45 4.08%
P/EPS 15.77 14.81 13.27 11.99 11.88 10.64 21.64 -18.97%
EY 6.34 6.75 7.54 8.34 8.41 9.40 4.62 23.41%
DY 3.33 2.22 3.33 0.00 5.26 5.23 4.55 -18.74%
P/NAPS 0.36 0.37 0.36 0.38 0.35 0.31 0.27 21.07%

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