[ESCERAM] QoQ Annualized Quarter Result on 31-May-2016 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
25-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 5.34%
YoY- 29.9%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 33,226 34,588 33,124 29,952 29,465 28,630 26,616 15.95%
PBT 6,830 8,142 8,168 7,185 6,998 6,792 6,144 7.31%
Tax -89 -90 -92 79 -102 -104 -104 -9.87%
NP 6,741 8,052 8,076 7,264 6,896 6,688 6,040 7.60%
-
NP to SH 6,741 8,052 8,076 7,264 6,896 6,688 6,040 7.60%
-
Tax Rate 1.30% 1.11% 1.13% -1.10% 1.46% 1.53% 1.69% -
Total Cost 26,485 26,536 25,048 22,688 22,569 21,942 20,576 18.34%
-
Net Worth 47,268 47,268 45,213 43,158 41,103 39,047 38,828 14.02%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 1,644 2,466 493 - - - - -
Div Payout % 24.39% 30.63% 6.11% - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 47,268 47,268 45,213 43,158 41,103 39,047 38,828 14.02%
NOSH 205,515 205,515 205,515 205,515 205,515 205,515 215,714 -3.18%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 20.29% 23.28% 24.38% 24.25% 23.40% 23.36% 22.69% -
ROE 14.26% 17.03% 17.86% 16.83% 16.78% 17.13% 15.56% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 16.17 16.83 16.12 14.57 14.34 13.93 12.34 19.76%
EPS 3.33 4.00 4.00 3.50 3.33 3.20 2.80 12.26%
DPS 0.80 1.20 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.20 0.19 0.18 17.77%
Adjusted Per Share Value based on latest NOSH - 205,515
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 4.95 5.15 4.93 4.46 4.39 4.26 3.96 16.05%
EPS 1.00 1.20 1.20 1.08 1.03 1.00 0.90 7.28%
DPS 0.24 0.37 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0704 0.0673 0.0643 0.0612 0.0582 0.0578 14.06%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.47 0.44 0.48 0.54 0.48 0.42 0.305 -
P/RPS 2.91 2.61 2.98 3.71 3.35 3.01 2.47 11.55%
P/EPS 14.33 11.23 12.21 15.28 14.30 12.91 10.89 20.10%
EY 6.98 8.90 8.19 6.55 6.99 7.75 9.18 -16.70%
DY 1.70 2.73 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.91 2.18 2.57 2.40 2.21 1.69 13.38%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 20/01/17 28/10/16 25/07/16 25/04/16 28/01/16 27/10/15 -
Price 0.47 0.49 0.47 0.605 0.58 0.475 0.55 -
P/RPS 2.91 2.91 2.92 4.15 4.05 3.41 4.46 -24.79%
P/EPS 14.33 12.51 11.96 17.12 17.29 14.60 19.64 -18.96%
EY 6.98 8.00 8.36 5.84 5.79 6.85 5.09 23.45%
DY 1.70 2.45 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.13 2.14 2.88 2.90 2.50 3.06 -23.70%

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