[CRESNDO] QoQ TTM 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- 20.01%
YoY- 55.46%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 217,155 234,324 250,491 243,470 224,168 227,331 216,269 0.27%
PBT 33,490 40,072 51,924 49,674 42,401 39,073 28,275 11.91%
Tax -9,766 -13,625 -15,175 -14,624 -12,621 -12,708 -11,637 -11.00%
NP 23,724 26,447 36,749 35,050 29,780 26,365 16,638 26.60%
-
NP to SH 21,257 23,691 33,756 32,164 26,802 24,079 14,640 28.13%
-
Tax Rate 29.16% 34.00% 29.23% 29.44% 29.77% 32.52% 41.16% -
Total Cost 193,431 207,877 213,742 208,420 194,388 200,966 199,631 -2.07%
-
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 11,176 16,765 16,765 16,765 11,176 5,588 58.53%
Div Payout % 52.58% 47.18% 49.67% 52.12% 62.55% 46.42% 38.17% -
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% 11.29% 14.67% 14.40% 13.28% 11.60% 7.69% -
ROE 2.31% 2.59% 3.66% 3.49% 2.93% 2.64% 1.62% -
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 83.86 89.65 87.13 80.23 81.36 77.40 0.27%
EPS 7.61 8.48 12.08 11.51 9.59 8.62 5.24 28.15%
DPS 4.00 4.00 6.00 6.00 6.00 4.00 2.00 58.53%
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 27.85 29.77 28.94 26.64 27.02 25.70 0.28%
EPS 2.53 2.82 4.01 3.82 3.19 2.86 1.74 28.25%
DPS 1.33 1.33 1.99 1.99 1.99 1.33 0.66 59.33%
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 1.47 1.37 1.40 1.27 1.06 1.16 20.73%
P/EPS 15.77 14.51 10.18 10.60 10.63 10.04 17.18 -5.53%
EY 6.34 6.89 9.82 9.44 9.40 9.96 5.82 5.85%
DY 3.33 3.25 4.88 4.92 5.88 4.62 2.22 30.94%
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 1.43 1.34 1.43 1.42 1.25 1.14 22.13%
P/EPS 15.77 14.15 9.93 10.86 11.88 11.84 16.80 -4.11%
EY 6.34 7.07 10.07 9.21 8.41 8.45 5.95 4.31%
DY 3.33 3.33 5.00 4.80 5.26 3.92 2.27 29.01%
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