[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2024 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- -17.36%
YoY- 1402.88%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,439,966 294,986 235,258 216,738 203,197 244,409 291,701 30.45%
PBT 942,949 69,114 56,386 38,664 41,769 52,136 51,325 62.36%
Tax -230,229 -21,329 -16,769 -13,998 -12,660 -17,400 -11,629 64.40%
NP 712,720 47,785 39,617 24,665 29,109 34,736 39,696 61.74%
-
NP to SH 710,480 47,274 37,549 22,637 26,785 31,934 34,940 65.13%
-
Tax Rate 24.42% 30.86% 29.74% 36.20% 30.31% 33.37% 22.66% -
Total Cost 727,246 247,201 195,641 192,073 174,088 209,673 252,005 19.30%
-
Net Worth 1,408,883 958,407 933,259 913,700 913,700 899,729 885,758 8.03%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 67,089 - 11,176 7,451 14,902 11,176 11,176 34.77%
Div Payout % 9.44% - 29.77% 32.92% 55.64% 35.00% 31.99% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,408,883 958,407 933,259 913,700 913,700 899,729 885,758 8.03%
NOSH 838,621 280,462 280,462 280,462 280,462 280,462 280,462 20.00%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 49.50% 16.20% 16.84% 11.38% 14.33% 14.21% 13.61% -
ROE 50.43% 4.93% 4.02% 2.48% 2.93% 3.55% 3.94% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 171.71 105.57 84.20 77.57 72.72 87.47 104.40 8.63%
EPS 84.72 16.92 13.44 8.11 9.59 11.43 12.51 37.50%
DPS 8.00 0.00 4.00 2.67 5.33 4.00 4.00 12.23%
NAPS 1.68 3.43 3.34 3.27 3.27 3.22 3.17 -10.03%
Adjusted Per Share Value based on latest NOSH - 838,705
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 171.69 35.17 28.05 25.84 24.23 29.14 34.78 30.45%
EPS 84.71 5.64 4.48 2.70 3.19 3.81 4.17 65.10%
DPS 8.00 0.00 1.33 0.89 1.78 1.33 1.33 34.82%
NAPS 1.6798 1.1427 1.1127 1.0894 1.0894 1.0728 1.0561 8.03%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 1.17 1.34 1.05 1.23 0.865 1.18 1.30 -
P/RPS 0.68 1.27 1.25 1.59 1.19 1.35 1.25 -9.64%
P/EPS 1.38 7.92 7.81 15.18 9.02 10.32 10.40 -28.56%
EY 72.41 12.63 12.80 6.59 11.08 9.69 9.62 39.94%
DY 6.84 0.00 3.81 2.17 6.17 3.39 3.08 14.20%
P/NAPS 0.70 0.39 0.31 0.38 0.26 0.37 0.41 9.31%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 27/12/24 28/12/23 28/12/22 28/12/21 29/12/20 27/12/19 27/12/18 -
Price 1.51 2.23 1.16 1.20 1.02 1.24 1.21 -
P/RPS 0.88 2.11 1.38 1.55 1.40 1.42 1.16 -4.49%
P/EPS 1.78 13.18 8.63 14.81 10.64 10.85 9.68 -24.57%
EY 56.11 7.59 11.58 6.75 9.40 9.22 10.33 32.54%
DY 5.30 0.00 3.45 2.22 5.23 3.23 3.31 8.15%
P/NAPS 0.90 0.65 0.35 0.37 0.31 0.39 0.38 15.43%

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