[CRESNDO] QoQ TTM Result on 30-Apr-2022 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 27.85%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 215,718 231,045 231,422 214,510 217,155 234,324 250,491 -9.45%
PBT 38,409 46,782 47,842 41,379 33,490 40,072 51,924 -18.16%
Tax -12,534 -11,844 -13,155 -11,504 -9,766 -13,625 -15,175 -11.93%
NP 25,875 34,938 34,687 29,875 23,724 26,447 36,749 -20.80%
-
NP to SH 24,525 32,441 31,927 27,177 21,257 23,691 33,756 -19.13%
-
Tax Rate 32.63% 25.32% 27.50% 27.80% 29.16% 34.00% 29.23% -
Total Cost 189,843 196,107 196,735 184,635 193,431 207,877 213,742 -7.58%
-
Net Worth 927,671 933,259 936,053 930,465 919,288 913,700 922,082 0.40%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 13,970 13,970 13,970 11,176 11,176 11,176 16,765 -11.41%
Div Payout % 56.97% 43.07% 43.76% 41.13% 52.58% 47.18% 49.67% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 927,671 933,259 936,053 930,465 919,288 913,700 922,082 0.40%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 11.99% 15.12% 14.99% 13.93% 10.92% 11.29% 14.67% -
ROE 2.64% 3.48% 3.41% 2.92% 2.31% 2.59% 3.66% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 77.20 82.69 82.82 76.77 77.72 83.86 89.65 -9.46%
EPS 8.78 11.61 11.43 9.73 7.61 8.48 12.08 -19.11%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 6.00 -11.41%
NAPS 3.32 3.34 3.35 3.33 3.29 3.27 3.30 0.40%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 76.92 82.38 82.51 76.48 77.43 83.55 89.31 -9.45%
EPS 8.74 11.57 11.38 9.69 7.58 8.45 12.04 -19.18%
DPS 4.98 4.98 4.98 3.99 3.99 3.99 5.98 -11.45%
NAPS 3.3077 3.3276 3.3375 3.3176 3.2778 3.2578 3.2877 0.40%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.17 1.05 1.07 1.19 1.20 1.23 1.23 -
P/RPS 1.52 1.27 1.29 1.55 1.54 1.47 1.37 7.15%
P/EPS 13.33 9.04 9.36 12.23 15.77 14.51 10.18 19.63%
EY 7.50 11.06 10.68 8.17 6.34 6.89 9.82 -16.40%
DY 4.27 4.76 4.67 3.36 3.33 3.25 4.88 -8.49%
P/NAPS 0.35 0.31 0.32 0.36 0.36 0.38 0.37 -3.62%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 28/12/22 28/09/22 28/06/22 30/03/22 28/12/21 28/09/21 -
Price 1.18 1.16 1.07 1.06 1.20 1.20 1.20 -
P/RPS 1.53 1.40 1.29 1.38 1.54 1.43 1.34 9.21%
P/EPS 13.44 9.99 9.36 10.90 15.77 14.15 9.93 22.29%
EY 7.44 10.01 10.68 9.18 6.34 7.07 10.07 -18.22%
DY 4.24 4.31 4.67 3.77 3.33 3.33 5.00 -10.38%
P/NAPS 0.36 0.35 0.32 0.32 0.36 0.37 0.36 0.00%

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