[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2023 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 115.34%
YoY- 0.02%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 341,345 294,986 238,902 233,344 215,718 235,258 250,360 22.88%
PBT 80,032 69,114 53,012 75,260 38,409 56,386 69,676 9.65%
Tax -22,611 -21,329 -16,200 -21,308 -12,534 -16,769 -20,258 7.57%
NP 57,421 47,785 36,812 53,952 25,875 39,617 49,418 10.49%
-
NP to SH 57,064 47,274 34,968 52,812 24,525 37,549 46,612 14.39%
-
Tax Rate 28.25% 30.86% 30.56% 28.31% 32.63% 29.74% 29.07% -
Total Cost 283,924 247,201 202,090 179,392 189,843 195,641 200,942 25.83%
-
Net Worth 980,760 958,407 941,641 941,641 927,671 933,259 936,053 3.15%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 50,295 - - - 13,970 11,176 16,765 107.59%
Div Payout % 88.14% - - - 56.97% 29.77% 35.97% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 980,760 958,407 941,641 941,641 927,671 933,259 936,053 3.15%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 16.82% 16.20% 15.41% 23.12% 11.99% 16.84% 19.74% -
ROE 5.82% 4.93% 3.71% 5.61% 2.64% 4.02% 4.98% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 122.16 105.57 85.50 83.51 77.20 84.20 89.60 22.88%
EPS 20.42 16.92 12.52 18.92 8.78 13.44 16.68 14.39%
DPS 18.00 0.00 0.00 0.00 5.00 4.00 6.00 107.59%
NAPS 3.51 3.43 3.37 3.37 3.32 3.34 3.35 3.15%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 40.57 35.06 28.39 27.73 25.64 27.96 29.76 22.87%
EPS 6.78 5.62 4.16 6.28 2.91 4.46 5.54 14.37%
DPS 5.98 0.00 0.00 0.00 1.66 1.33 1.99 107.82%
NAPS 1.1656 1.1391 1.1192 1.1192 1.1026 1.1092 1.1125 3.14%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.75 1.34 1.40 1.17 1.17 1.05 1.07 -
P/RPS 2.25 1.27 1.64 1.40 1.52 1.25 1.19 52.72%
P/EPS 13.47 7.92 11.19 6.19 13.33 7.81 6.41 63.83%
EY 7.43 12.63 8.94 16.15 7.50 12.80 15.59 -38.90%
DY 6.55 0.00 0.00 0.00 4.27 3.81 5.61 10.84%
P/NAPS 0.78 0.39 0.42 0.35 0.35 0.31 0.32 80.82%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 27/03/24 28/12/23 27/09/23 28/06/23 30/03/23 28/12/22 28/09/22 -
Price 2.81 2.23 1.40 1.20 1.18 1.16 1.07 -
P/RPS 2.30 2.11 1.64 1.44 1.53 1.38 1.19 54.97%
P/EPS 13.76 13.18 11.19 6.35 13.44 8.63 6.41 66.17%
EY 7.27 7.59 8.94 15.75 7.44 11.58 15.59 -39.78%
DY 6.41 0.00 0.00 0.00 4.24 3.45 5.61 9.26%
P/NAPS 0.80 0.65 0.42 0.36 0.36 0.35 0.32 83.89%

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