[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2020 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- -12.51%
YoY- -25.27%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 215,718 217,155 224,168 258,240 295,600 277,218 254,359 -2.70%
PBT 38,409 33,490 42,401 46,848 53,241 50,961 81,131 -11.71%
Tax -12,534 -9,766 -12,621 -16,263 -12,823 -13,490 -6,887 10.49%
NP 25,875 23,724 29,780 30,585 40,418 37,471 74,244 -16.10%
-
NP to SH 24,525 21,257 26,802 27,941 37,387 34,947 70,289 -16.08%
-
Tax Rate 32.63% 29.16% 29.77% 34.71% 24.08% 26.47% 8.49% -
Total Cost 189,843 193,431 194,388 227,655 255,182 239,747 180,115 0.88%
-
Net Worth 927,671 919,288 913,700 902,523 896,935 922,082 910,928 0.30%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 13,970 11,176 16,765 8,382 16,765 16,765 13,971 -0.00%
Div Payout % 56.97% 52.58% 62.55% 30.00% 44.84% 47.97% 19.88% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 927,671 919,288 913,700 902,523 896,935 922,082 910,928 0.30%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 11.99% 10.92% 13.28% 11.84% 13.67% 13.52% 29.19% -
ROE 2.64% 2.31% 2.93% 3.10% 4.17% 3.79% 7.72% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 77.20 77.72 80.23 92.42 105.79 99.21 91.03 -2.70%
EPS 8.78 7.61 9.59 10.00 13.38 12.51 25.15 -16.08%
DPS 5.00 4.00 6.00 3.00 6.00 6.00 5.00 0.00%
NAPS 3.32 3.29 3.27 3.23 3.21 3.30 3.26 0.30%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 25.64 25.81 26.64 30.69 35.13 32.95 30.23 -2.70%
EPS 2.91 2.53 3.19 3.32 4.44 4.15 8.35 -16.10%
DPS 1.66 1.33 1.99 1.00 1.99 1.99 1.66 0.00%
NAPS 1.1026 1.0926 1.0859 1.0727 1.066 1.0959 1.0827 0.30%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.17 1.20 1.02 1.20 1.25 1.45 1.51 -
P/RPS 1.52 1.54 1.27 1.30 1.18 1.46 1.66 -1.45%
P/EPS 13.33 15.77 10.63 12.00 9.34 11.59 6.00 14.22%
EY 7.50 6.34 9.40 8.33 10.70 8.63 16.66 -12.44%
DY 4.27 3.33 5.88 2.50 4.80 4.14 3.31 4.33%
P/NAPS 0.35 0.36 0.31 0.37 0.39 0.44 0.46 -4.45%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 30/03/23 30/03/22 16/04/21 27/03/20 26/03/19 29/03/18 30/03/17 -
Price 1.18 1.20 1.14 0.835 1.29 1.35 1.62 -
P/RPS 1.53 1.54 1.42 0.90 1.22 1.36 1.78 -2.48%
P/EPS 13.44 15.77 11.88 8.35 9.64 10.79 6.44 13.03%
EY 7.44 6.34 8.41 11.98 10.37 9.26 15.53 -11.53%
DY 4.24 3.33 5.26 3.59 4.65 4.44 3.09 5.41%
P/NAPS 0.36 0.36 0.35 0.26 0.40 0.41 0.50 -5.32%

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