[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2019 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 3.51%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 172,744 258,240 244,409 253,122 242,152 295,600 291,701 -29.50%
PBT 19,356 46,848 52,136 59,072 57,212 53,241 51,325 -47.83%
Tax -8,092 -16,263 -17,400 -17,624 -17,088 -12,823 -11,629 -21.49%
NP 11,264 30,585 34,736 41,448 40,124 40,418 39,696 -56.85%
-
NP to SH 7,676 27,941 31,934 37,966 36,680 37,387 34,940 -63.62%
-
Tax Rate 41.81% 34.71% 33.37% 29.83% 29.87% 24.08% 22.66% -
Total Cost 161,480 227,655 209,673 211,674 202,028 255,182 252,005 -25.69%
-
Net Worth 902,523 902,523 899,729 902,523 902,523 896,935 885,758 1.25%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 8,382 11,176 16,765 - 16,765 11,176 -
Div Payout % - 30.00% 35.00% 44.16% - 44.84% 31.99% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 902,523 902,523 899,729 902,523 902,523 896,935 885,758 1.25%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 6.52% 11.84% 14.21% 16.37% 16.57% 13.67% 13.61% -
ROE 0.85% 3.10% 3.55% 4.21% 4.06% 4.17% 3.94% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 61.82 92.42 87.47 90.59 86.66 105.79 104.40 -29.50%
EPS 2.76 10.00 11.43 13.58 13.12 13.38 12.51 -63.52%
DPS 0.00 3.00 4.00 6.00 0.00 6.00 4.00 -
NAPS 3.23 3.23 3.22 3.23 3.23 3.21 3.17 1.25%
Adjusted Per Share Value based on latest NOSH - 280,462
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 20.53 30.69 29.05 30.08 28.78 35.13 34.67 -29.50%
EPS 0.91 3.32 3.80 4.51 4.36 4.44 4.15 -63.67%
DPS 0.00 1.00 1.33 1.99 0.00 1.99 1.33 -
NAPS 1.0727 1.0727 1.0693 1.0727 1.0727 1.066 1.0527 1.26%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.90 1.20 1.18 1.24 1.27 1.25 1.30 -
P/RPS 1.46 1.30 1.35 1.37 1.47 1.18 1.25 10.91%
P/EPS 32.76 12.00 10.32 9.13 9.67 9.34 10.40 115.03%
EY 3.05 8.33 9.69 10.96 10.34 10.70 9.62 -53.53%
DY 0.00 2.50 3.39 4.84 0.00 4.80 3.08 -
P/NAPS 0.28 0.37 0.37 0.38 0.39 0.39 0.41 -22.46%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 27/12/18 -
Price 0.91 0.835 1.24 1.20 1.24 1.29 1.21 -
P/RPS 1.47 0.90 1.42 1.32 1.43 1.22 1.16 17.12%
P/EPS 33.13 8.35 10.85 8.83 9.45 9.64 9.68 127.27%
EY 3.02 11.98 9.22 11.32 10.59 10.37 10.33 -55.98%
DY 0.00 3.59 3.23 5.00 0.00 4.65 3.31 -
P/NAPS 0.28 0.26 0.39 0.37 0.38 0.40 0.38 -18.43%

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