[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2019 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 107.01%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 125,180 110,913 84,590 126,561 149,365 134,789 97,511 4.24%
PBT 34,838 20,486 10,963 29,536 21,098 31,502 60,243 -8.71%
Tax -10,129 -6,740 -4,186 -8,812 -3,849 -7,713 -7,200 5.85%
NP 24,709 13,746 6,777 20,724 17,249 23,789 53,043 -11.94%
-
NP to SH 23,306 12,636 5,682 18,983 14,231 22,319 50,864 -12.19%
-
Tax Rate 29.07% 32.90% 38.18% 29.83% 18.24% 24.48% 11.95% -
Total Cost 100,471 97,167 77,813 105,837 132,116 111,000 44,468 14.54%
-
Net Worth 936,053 922,082 905,317 902,523 882,964 922,082 891,517 0.81%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 8,382 5,588 5,588 8,382 8,382 8,382 5,589 6.98%
Div Payout % 35.97% 44.23% 98.35% 44.16% 58.90% 37.56% 10.99% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 936,053 922,082 905,317 902,523 882,964 922,082 891,517 0.81%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 279,472 0.05%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 19.74% 12.39% 8.01% 16.37% 11.55% 17.65% 54.40% -
ROE 2.49% 1.37% 0.63% 2.10% 1.61% 2.42% 5.71% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 44.80 39.69 30.27 45.29 53.46 48.24 34.89 4.25%
EPS 8.34 4.52 2.03 6.79 5.09 7.99 18.20 -12.19%
DPS 3.00 2.00 2.00 3.00 3.00 3.00 2.00 6.98%
NAPS 3.35 3.30 3.24 3.23 3.16 3.30 3.19 0.81%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 14.88 13.18 10.05 15.04 17.75 16.02 11.59 4.25%
EPS 2.77 1.50 0.68 2.26 1.69 2.65 6.05 -12.20%
DPS 1.00 0.66 0.66 1.00 1.00 1.00 0.66 7.16%
NAPS 1.1125 1.0959 1.076 1.0727 1.0494 1.0959 1.0596 0.81%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.07 1.23 0.90 1.24 1.36 1.60 1.57 -
P/RPS 2.39 3.10 2.97 2.74 2.54 3.32 4.50 -10.00%
P/EPS 12.83 27.20 44.26 18.25 26.70 20.03 8.63 6.82%
EY 7.80 3.68 2.26 5.48 3.74 4.99 11.59 -6.38%
DY 2.80 1.63 2.22 2.42 2.21 1.87 1.27 14.07%
P/NAPS 0.32 0.37 0.28 0.38 0.43 0.48 0.49 -6.85%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 29/09/16 -
Price 1.07 1.20 0.88 1.20 1.33 1.48 1.49 -
P/RPS 2.39 3.02 2.91 2.65 2.49 3.07 4.27 -9.21%
P/EPS 12.83 26.54 43.28 17.66 26.11 18.53 8.19 7.76%
EY 7.80 3.77 2.31 5.66 3.83 5.40 12.21 -7.19%
DY 2.80 1.67 2.27 2.50 2.26 2.03 1.34 13.06%
P/NAPS 0.32 0.36 0.27 0.37 0.42 0.45 0.47 -6.20%

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