[ESCERAM] QoQ Annualized Quarter Result on 31-May-2015 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 3.56%
YoY- 113.35%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 29,465 28,630 26,616 24,951 25,234 26,536 24,500 13.10%
PBT 6,998 6,792 6,144 5,698 5,513 5,178 4,700 30.42%
Tax -102 -104 -104 -106 -113 -90 -84 13.83%
NP 6,896 6,688 6,040 5,592 5,400 5,088 4,616 30.71%
-
NP to SH 6,896 6,688 6,040 5,592 5,400 5,088 4,616 30.71%
-
Tax Rate 1.46% 1.53% 1.69% 1.86% 2.05% 1.74% 1.79% -
Total Cost 22,569 21,942 20,576 19,359 19,834 21,448 19,884 8.81%
-
Net Worth 41,103 39,047 38,828 33,951 32,785 29,353 23,080 46.97%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 41,103 39,047 38,828 33,951 32,785 29,353 23,080 46.97%
NOSH 205,515 205,515 215,714 199,714 192,857 195,692 164,857 15.84%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 23.40% 23.36% 22.69% 22.41% 21.40% 19.17% 18.84% -
ROE 16.78% 17.13% 15.56% 16.47% 16.47% 17.33% 20.00% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 14.34 13.93 12.34 12.49 13.08 13.56 14.86 -2.34%
EPS 3.33 3.20 2.80 2.80 2.80 2.60 2.80 12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.17 0.15 0.14 26.87%
Adjusted Per Share Value based on latest NOSH - 192,624
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 4.39 4.26 3.96 3.72 3.76 3.95 3.65 13.10%
EPS 1.03 1.00 0.90 0.83 0.80 0.76 0.69 30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0582 0.0578 0.0506 0.0488 0.0437 0.0344 46.87%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.48 0.42 0.305 0.275 0.24 0.22 0.16 -
P/RPS 3.35 3.01 2.47 2.20 1.83 1.62 1.08 112.83%
P/EPS 14.30 12.91 10.89 9.82 8.57 8.46 5.71 84.51%
EY 6.99 7.75 9.18 10.18 11.67 11.82 17.50 -45.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.21 1.69 1.62 1.41 1.47 1.14 64.33%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 25/04/16 28/01/16 27/10/15 29/07/15 29/04/15 26/01/15 31/10/14 -
Price 0.58 0.475 0.55 0.315 0.305 0.225 0.195 -
P/RPS 4.05 3.41 4.46 2.52 2.33 1.66 1.31 112.36%
P/EPS 17.29 14.60 19.64 11.25 10.89 8.65 6.96 83.52%
EY 5.79 6.85 5.09 8.89 9.18 11.56 14.36 -45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.50 3.06 1.85 1.79 1.50 1.39 63.34%

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