[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 10.73%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 33,124 29,952 29,465 28,630 26,616 24,951 25,234 19.78%
PBT 8,168 7,185 6,998 6,792 6,144 5,698 5,513 29.80%
Tax -92 79 -102 -104 -104 -106 -113 -12.75%
NP 8,076 7,264 6,896 6,688 6,040 5,592 5,400 30.61%
-
NP to SH 8,076 7,264 6,896 6,688 6,040 5,592 5,400 30.61%
-
Tax Rate 1.13% -1.10% 1.46% 1.53% 1.69% 1.86% 2.05% -
Total Cost 25,048 22,688 22,569 21,942 20,576 19,359 19,834 16.75%
-
Net Worth 45,213 43,158 41,103 39,047 38,828 33,951 32,785 23.77%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 493 - - - - - - -
Div Payout % 6.11% - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 45,213 43,158 41,103 39,047 38,828 33,951 32,785 23.77%
NOSH 205,515 205,515 205,515 205,515 215,714 199,714 192,857 4.30%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 24.38% 24.25% 23.40% 23.36% 22.69% 22.41% 21.40% -
ROE 17.86% 16.83% 16.78% 17.13% 15.56% 16.47% 16.47% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 16.12 14.57 14.34 13.93 12.34 12.49 13.08 14.87%
EPS 4.00 3.50 3.33 3.20 2.80 2.80 2.80 26.70%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.18 0.17 0.17 18.66%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 4.93 4.46 4.39 4.26 3.96 3.72 3.76 19.69%
EPS 1.20 1.08 1.03 1.00 0.90 0.83 0.80 30.87%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0643 0.0612 0.0582 0.0578 0.0506 0.0488 23.77%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.48 0.54 0.48 0.42 0.305 0.275 0.24 -
P/RPS 2.98 3.71 3.35 3.01 2.47 2.20 1.83 38.20%
P/EPS 12.21 15.28 14.30 12.91 10.89 9.82 8.57 26.48%
EY 8.19 6.55 6.99 7.75 9.18 10.18 11.67 -20.94%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.57 2.40 2.21 1.69 1.62 1.41 33.53%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 28/10/16 25/07/16 25/04/16 28/01/16 27/10/15 29/07/15 29/04/15 -
Price 0.47 0.605 0.58 0.475 0.55 0.315 0.305 -
P/RPS 2.92 4.15 4.05 3.41 4.46 2.52 2.33 16.15%
P/EPS 11.96 17.12 17.29 14.60 19.64 11.25 10.89 6.41%
EY 8.36 5.84 5.79 6.85 5.09 8.89 9.18 -6.02%
DY 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.88 2.90 2.50 3.06 1.85 1.79 12.58%

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