[CRESNDO] YoY 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- -26.45%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 321,457 61,115 65,337 48,425 41,404 66,023 94,913 22.52%
PBT 186,940 7,691 14,837 8,374 6,124 15,233 16,657 49.57%
Tax -45,709 -2,773 -4,365 -2,714 -2,163 -4,540 -5,428 42.58%
NP 141,231 4,918 10,472 5,660 3,961 10,693 11,229 52.43%
-
NP to SH 140,836 4,281 10,105 5,355 3,763 9,813 10,991 52.91%
-
Tax Rate 24.45% 36.06% 29.42% 32.41% 35.32% 29.80% 32.59% -
Total Cost 180,226 56,197 54,865 42,765 37,443 55,330 83,684 13.62%
-
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 % 11.90% - 82.95% 104.36% 148.51% 85.42% 76.27% -
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 43.93% 8.05% 16.03% 11.69% 9.57% 16.20% 11.83% -
ROE 10.35% 0.45% 1.08% 0.58% 0.42% 1.09% 1.24% -
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 115.04 21.87 23.38 17.33 14.82 23.63 33.97 22.52%
EPS 50.40 1.53 3.62 1.92 1.35 3.51 3.93 52.93%
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 38.21 7.26 7.77 5.76 4.92 7.85 11.28 22.52%
EPS 16.74 0.51 1.20 0.64 0.45 1.17 1.31 52.84%
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 4.25 6.40 4.58 7.10 6.07 5.25 4.00 1.01%
P/EPS 9.70 91.38 29.59 64.18 66.83 35.31 34.57 -19.07%
EY 10.31 1.09 3.38 1.56 1.50 2.83 2.89 23.58%
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 1.38 6.40 4.58 6.92 5.94 5.08 3.92 -15.95%
P/EPS 3.15 91.38 29.59 62.61 65.34 34.17 33.81 -32.64%
EY 31.70 1.09 3.38 1.60 1.53 2.93 2.96 48.41%
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