[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2021 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -13.23%
YoY- 122.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 239,372 217,155 216,738 221,826 249,952 224,168 203,197 11.57%
PBT 80,004 33,490 38,664 40,972 48,448 42,401 41,769 54.41%
Tax -23,056 -9,766 -13,998 -13,480 -16,104 -12,621 -12,660 49.29%
NP 56,948 23,724 24,665 27,492 32,344 29,780 29,109 56.61%
-
NP to SH 52,804 21,257 22,637 25,272 29,124 26,802 26,785 57.41%
-
Tax Rate 28.82% 29.16% 36.20% 32.90% 33.24% 29.77% 30.31% -
Total Cost 182,424 193,431 192,073 194,334 217,608 194,388 174,088 3.17%
-
Net Worth 930,465 919,288 913,700 922,082 922,082 913,700 913,700 1.22%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - 11,176 7,451 11,176 - 16,765 14,902 -
Div Payout % - 52.58% 32.92% 44.23% - 62.55% 55.64% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 930,465 919,288 913,700 922,082 922,082 913,700 913,700 1.22%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 23.79% 10.92% 11.38% 12.39% 12.94% 13.28% 14.33% -
ROE 5.68% 2.31% 2.48% 2.74% 3.16% 2.93% 2.93% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 85.67 77.72 77.57 79.39 89.45 80.23 72.72 11.57%
EPS 18.88 7.61 8.11 9.04 10.44 9.59 9.59 57.27%
DPS 0.00 4.00 2.67 4.00 0.00 6.00 5.33 -
NAPS 3.33 3.29 3.27 3.30 3.30 3.27 3.27 1.22%
Adjusted Per Share Value based on latest NOSH - 280,462
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 28.45 25.81 25.76 26.36 29.71 26.64 24.15 11.57%
EPS 6.28 2.53 2.69 3.00 3.46 3.19 3.18 57.60%
DPS 0.00 1.33 0.89 1.33 0.00 1.99 1.77 -
NAPS 1.1059 1.0926 1.0859 1.0959 1.0959 1.0859 1.0859 1.22%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.19 1.20 1.23 1.23 1.22 1.02 0.865 -
P/RPS 1.39 1.54 1.59 1.55 1.36 1.27 1.19 10.94%
P/EPS 6.30 15.77 15.18 13.60 11.70 10.63 9.02 -21.33%
EY 15.88 6.34 6.59 7.35 8.54 9.40 11.08 27.20%
DY 0.00 3.33 2.17 3.25 0.00 5.88 6.17 -
P/NAPS 0.36 0.36 0.38 0.37 0.37 0.31 0.26 24.30%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 30/03/22 28/12/21 28/09/21 16/07/21 16/04/21 29/12/20 -
Price 1.06 1.20 1.20 1.20 1.25 1.14 1.02 -
P/RPS 1.24 1.54 1.55 1.51 1.40 1.42 1.40 -7.79%
P/EPS 5.61 15.77 14.81 13.27 11.99 11.88 10.64 -34.81%
EY 17.83 6.34 6.75 7.54 8.34 8.41 9.40 53.41%
DY 0.00 3.33 2.22 3.33 0.00 5.26 5.23 -
P/NAPS 0.32 0.36 0.37 0.36 0.38 0.35 0.31 2.14%

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