[CRESNDO] QoQ TTM 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- 4.95%
YoY- 130.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 214,510 217,155 234,324 250,491 243,470 224,168 227,331 -3.80%
PBT 41,379 33,490 40,072 51,924 49,674 42,401 39,073 3.90%
Tax -11,504 -9,766 -13,625 -15,175 -14,624 -12,621 -12,708 -6.43%
NP 29,875 23,724 26,447 36,749 35,050 29,780 26,365 8.71%
-
NP to SH 27,177 21,257 23,691 33,756 32,164 26,802 24,079 8.42%
-
Tax Rate 27.80% 29.16% 34.00% 29.23% 29.44% 29.77% 32.52% -
Total Cost 184,635 193,431 207,877 213,742 208,420 194,388 200,966 -5.50%
-
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 11,176 11,176 16,765 16,765 16,765 11,176 0.00%
Div Payout % 41.13% 52.58% 47.18% 49.67% 52.12% 62.55% 46.42% -
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 13.93% 10.92% 11.29% 14.67% 14.40% 13.28% 11.60% -
ROE 2.92% 2.31% 2.59% 3.66% 3.49% 2.93% 2.64% -
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 76.77 77.72 83.86 89.65 87.13 80.23 81.36 -3.80%
EPS 9.73 7.61 8.48 12.08 11.51 9.59 8.62 8.43%
DPS 4.00 4.00 4.00 6.00 6.00 6.00 4.00 0.00%
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 76.48 77.43 83.55 89.31 86.81 79.93 81.06 -3.81%
EPS 9.69 7.58 8.45 12.04 11.47 9.56 8.59 8.38%
DPS 3.99 3.99 3.99 5.98 5.98 5.98 3.99 0.00%
NAPS 3.3176 3.2778 3.2578 3.2877 3.2877 3.2578 3.2578 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 1.55 1.54 1.47 1.37 1.40 1.27 1.06 28.91%
P/EPS 12.23 15.77 14.51 10.18 10.60 10.63 10.04 14.09%
EY 8.17 6.34 6.89 9.82 9.44 9.40 9.96 -12.40%
DY 3.36 3.33 3.25 4.88 4.92 5.88 4.62 -19.17%
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 1.38 1.54 1.43 1.34 1.43 1.42 1.25 6.83%
P/EPS 10.90 15.77 14.15 9.93 10.86 11.88 11.84 -5.37%
EY 9.18 6.34 7.07 10.07 9.21 8.41 8.45 5.69%
DY 3.77 3.33 3.33 5.00 4.80 5.26 3.92 -2.57%
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