[CRESNDO] QoQ TTM Result on 31-Oct-2019 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -16.63%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 216,269 240,888 258,240 260,131 272,796 301,686 295,600 -18.82%
PBT 28,275 37,384 46,848 53,849 61,679 63,103 53,241 -34.44%
Tax -11,637 -14,014 -16,263 -17,151 -17,786 -18,674 -12,823 -6.27%
NP 16,638 23,370 30,585 36,698 43,893 44,429 40,418 -44.69%
-
NP to SH 14,640 20,690 27,941 35,133 42,139 43,317 37,387 -46.50%
-
Tax Rate 41.16% 37.49% 34.71% 31.85% 28.84% 29.59% 24.08% -
Total Cost 199,631 217,518 227,655 223,433 228,903 257,257 255,182 -15.11%
-
Net Worth 905,317 902,523 902,523 899,729 902,523 902,523 896,935 0.62%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 5,588 8,382 8,382 16,765 16,765 16,765 16,765 -51.95%
Div Payout % 38.17% 40.52% 30.00% 47.72% 39.79% 38.70% 44.84% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 905,317 902,523 902,523 899,729 902,523 902,523 896,935 0.62%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 7.69% 9.70% 11.84% 14.11% 16.09% 14.73% 13.67% -
ROE 1.62% 2.29% 3.10% 3.90% 4.67% 4.80% 4.17% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 77.40 86.21 92.42 93.10 97.63 107.97 105.79 -18.82%
EPS 5.24 7.40 10.00 12.57 15.08 15.50 13.38 -46.50%
DPS 2.00 3.00 3.00 6.00 6.00 6.00 6.00 -51.95%
NAPS 3.24 3.23 3.23 3.22 3.23 3.23 3.21 0.62%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 25.70 28.63 30.69 30.92 32.42 35.86 35.13 -18.82%
EPS 1.74 2.46 3.32 4.18 5.01 5.15 4.44 -46.47%
DPS 0.66 1.00 1.00 1.99 1.99 1.99 1.99 -52.11%
NAPS 1.076 1.0727 1.0727 1.0693 1.0727 1.0727 1.066 0.62%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.90 0.90 1.20 1.18 1.24 1.27 1.25 -
P/RPS 1.16 1.04 1.30 1.27 1.27 1.18 1.18 -1.13%
P/EPS 17.18 12.15 12.00 9.38 8.22 8.19 9.34 50.18%
EY 5.82 8.23 8.33 10.66 12.16 12.21 10.70 -33.39%
DY 2.22 3.33 2.50 5.08 4.84 4.72 4.80 -40.22%
P/NAPS 0.28 0.28 0.37 0.37 0.38 0.39 0.39 -19.83%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 -
Price 0.88 0.91 0.835 1.24 1.20 1.24 1.29 -
P/RPS 1.14 1.06 0.90 1.33 1.23 1.15 1.22 -4.42%
P/EPS 16.80 12.29 8.35 9.86 7.96 8.00 9.64 44.86%
EY 5.95 8.14 11.98 10.14 12.57 12.50 10.37 -30.97%
DY 2.27 3.30 3.59 4.84 5.00 4.84 4.65 -38.02%
P/NAPS 0.27 0.28 0.26 0.39 0.37 0.38 0.40 -23.06%

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