[CRESNDO] YoY Annualized Quarter Result on 31-Jan-2022 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -6.1%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 341,345 215,718 217,155 224,168 258,240 295,600 277,218 3.52%
PBT 80,032 38,409 33,490 42,401 46,848 53,241 50,961 7.80%
Tax -22,611 -12,534 -9,766 -12,621 -16,263 -12,823 -13,490 8.98%
NP 57,421 25,875 23,724 29,780 30,585 40,418 37,471 7.36%
-
NP to SH 57,064 24,525 21,257 26,802 27,941 37,387 34,947 8.51%
-
Tax Rate 28.25% 32.63% 29.16% 29.77% 34.71% 24.08% 26.47% -
Total Cost 283,924 189,843 193,431 194,388 227,655 255,182 239,747 2.85%
-
Net Worth 980,760 927,671 919,288 913,700 902,523 896,935 922,082 1.03%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 50,295 13,970 11,176 16,765 8,382 16,765 16,765 20.08%
Div Payout % 88.14% 56.97% 52.58% 62.55% 30.00% 44.84% 47.97% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 980,760 927,671 919,288 913,700 902,523 896,935 922,082 1.03%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 16.82% 11.99% 10.92% 13.28% 11.84% 13.67% 13.52% -
ROE 5.82% 2.64% 2.31% 2.93% 3.10% 4.17% 3.79% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 122.16 77.20 77.72 80.23 92.42 105.79 99.21 3.52%
EPS 20.42 8.78 7.61 9.59 10.00 13.38 12.51 8.50%
DPS 18.00 5.00 4.00 6.00 3.00 6.00 6.00 20.08%
NAPS 3.51 3.32 3.29 3.27 3.23 3.21 3.30 1.03%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 40.57 25.64 25.81 26.64 30.69 35.13 32.95 3.52%
EPS 6.78 2.91 2.53 3.19 3.32 4.44 4.15 8.52%
DPS 5.98 1.66 1.33 1.99 1.00 1.99 1.99 20.11%
NAPS 1.1656 1.1026 1.0926 1.0859 1.0727 1.066 1.0959 1.03%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 2.75 1.17 1.20 1.02 1.20 1.25 1.45 -
P/RPS 2.25 1.52 1.54 1.27 1.30 1.18 1.46 7.47%
P/EPS 13.47 13.33 15.77 10.63 12.00 9.34 11.59 2.53%
EY 7.43 7.50 6.34 9.40 8.33 10.70 8.63 -2.46%
DY 6.55 4.27 3.33 5.88 2.50 4.80 4.14 7.94%
P/NAPS 0.78 0.35 0.36 0.31 0.37 0.39 0.44 10.00%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 30/03/23 30/03/22 16/04/21 27/03/20 26/03/19 29/03/18 -
Price 2.81 1.18 1.20 1.14 0.835 1.29 1.35 -
P/RPS 2.30 1.53 1.54 1.42 0.90 1.22 1.36 9.14%
P/EPS 13.76 13.44 15.77 11.88 8.35 9.64 10.79 4.13%
EY 7.27 7.44 6.34 8.41 11.98 10.37 9.26 -3.95%
DY 6.41 4.24 3.33 5.26 3.59 4.65 4.44 6.30%
P/NAPS 0.80 0.36 0.36 0.35 0.26 0.40 0.41 11.77%

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