[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2021 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 73.55%
YoY- 122.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 848,734 119,451 125,180 110,913 84,590 126,561 149,365 33.54%
PBT 569,557 26,506 34,838 20,486 10,963 29,536 21,098 73.11%
Tax -138,542 -8,100 -10,129 -6,740 -4,186 -8,812 -3,849 81.60%
NP 431,015 18,406 24,709 13,746 6,777 20,724 17,249 70.90%
-
NP to SH 429,867 17,484 23,306 12,636 5,682 18,983 14,231 76.38%
-
Tax Rate 24.32% 30.56% 29.07% 32.90% 38.18% 29.83% 18.24% -
Total Cost 417,719 101,045 100,471 97,167 77,813 105,837 132,116 21.12%
-
Net Worth 1,360,794 941,641 936,053 922,082 905,317 902,523 882,964 7.46%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 16,765 - 8,382 5,588 5,588 8,382 8,382 12.23%
Div Payout % 3.90% - 35.97% 44.23% 98.35% 44.16% 58.90% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,360,794 941,641 936,053 922,082 905,317 902,523 882,964 7.46%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 50.78% 15.41% 19.74% 12.39% 8.01% 16.37% 11.55% -
ROE 31.59% 1.86% 2.49% 1.37% 0.63% 2.10% 1.61% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 303.74 42.75 44.80 39.69 30.27 45.29 53.46 33.54%
EPS 153.84 6.26 8.34 4.52 2.03 6.79 5.09 76.40%
DPS 6.00 0.00 3.00 2.00 2.00 3.00 3.00 12.23%
NAPS 4.87 3.37 3.35 3.30 3.24 3.23 3.16 7.46%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 100.87 14.20 14.88 13.18 10.05 15.04 17.75 33.55%
EPS 51.09 2.08 2.77 1.50 0.68 2.26 1.69 76.40%
DPS 1.99 0.00 1.00 0.66 0.66 1.00 1.00 12.14%
NAPS 1.6173 1.1192 1.1125 1.0959 1.076 1.0727 1.0494 7.46%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 4.89 1.40 1.07 1.23 0.90 1.24 1.36 -
P/RPS 1.61 3.27 2.39 3.10 2.97 2.74 2.54 -7.31%
P/EPS 3.18 22.37 12.83 27.20 44.26 18.25 26.70 -29.83%
EY 31.46 4.47 7.80 3.68 2.26 5.48 3.74 42.56%
DY 1.23 0.00 2.80 1.63 2.22 2.42 2.21 -9.29%
P/NAPS 1.00 0.42 0.32 0.37 0.28 0.38 0.43 15.08%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 27/09/24 27/09/23 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 -
Price 1.59 1.40 1.07 1.20 0.88 1.20 1.33 -
P/RPS 0.52 3.27 2.39 3.02 2.91 2.65 2.49 -22.95%
P/EPS 1.03 22.37 12.83 26.54 43.28 17.66 26.11 -41.62%
EY 96.75 4.47 7.80 3.77 2.31 5.66 3.83 71.20%
DY 3.77 0.00 2.80 1.67 2.27 2.50 2.26 8.89%
P/NAPS 0.33 0.42 0.32 0.36 0.27 0.37 0.42 -3.93%

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