[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2020 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 48.05%
YoY- -70.07%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 249,952 224,168 203,197 169,180 172,744 258,240 244,409 1.50%
PBT 48,448 42,401 41,769 21,926 19,356 46,848 52,136 -4.77%
Tax -16,104 -12,621 -12,660 -8,372 -8,092 -16,263 -17,400 -5.03%
NP 32,344 29,780 29,109 13,554 11,264 30,585 34,736 -4.64%
-
NP to SH 29,124 26,802 26,785 11,364 7,676 27,941 31,934 -5.96%
-
Tax Rate 33.24% 29.77% 30.31% 38.18% 41.81% 34.71% 33.37% -
Total Cost 217,608 194,388 174,088 155,626 161,480 227,655 209,673 2.50%
-
Net Worth 922,082 913,700 913,700 905,317 902,523 902,523 899,729 1.65%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - 16,765 14,902 11,176 - 8,382 11,176 -
Div Payout % - 62.55% 55.64% 98.35% - 30.00% 35.00% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 922,082 913,700 913,700 905,317 902,523 902,523 899,729 1.65%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 12.94% 13.28% 14.33% 8.01% 6.52% 11.84% 14.21% -
ROE 3.16% 2.93% 2.93% 1.26% 0.85% 3.10% 3.55% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 89.45 80.23 72.72 60.55 61.82 92.42 87.47 1.50%
EPS 10.44 9.59 9.59 4.06 2.76 10.00 11.43 -5.86%
DPS 0.00 6.00 5.33 4.00 0.00 3.00 4.00 -
NAPS 3.30 3.27 3.27 3.24 3.23 3.23 3.22 1.65%
Adjusted Per Share Value based on latest NOSH - 280,462
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 89.12 79.93 72.45 60.32 61.59 92.08 87.15 1.50%
EPS 10.38 9.56 9.55 4.05 2.74 9.96 11.39 -6.00%
DPS 0.00 5.98 5.31 3.99 0.00 2.99 3.99 -
NAPS 3.2877 3.2578 3.2578 3.228 3.218 3.218 3.208 1.65%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.22 1.02 0.865 0.90 0.90 1.20 1.18 -
P/RPS 1.36 1.27 1.19 1.49 1.46 1.30 1.35 0.49%
P/EPS 11.70 10.63 9.02 22.13 32.76 12.00 10.32 8.73%
EY 8.54 9.40 11.08 4.52 3.05 8.33 9.69 -8.08%
DY 0.00 5.88 6.17 4.44 0.00 2.50 3.39 -
P/NAPS 0.37 0.31 0.26 0.28 0.28 0.37 0.37 0.00%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 16/07/21 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 27/12/19 -
Price 1.25 1.14 1.02 0.88 0.91 0.835 1.24 -
P/RPS 1.40 1.42 1.40 1.45 1.47 0.90 1.42 -0.94%
P/EPS 11.99 11.88 10.64 21.64 33.13 8.35 10.85 6.89%
EY 8.34 8.41 9.40 4.62 3.02 11.98 9.22 -6.47%
DY 0.00 5.26 5.23 4.55 0.00 3.59 3.23 -
P/NAPS 0.38 0.35 0.31 0.27 0.28 0.26 0.39 -1.71%

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