[ESAFE] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -36.89%
YoY- -92.86%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 112,263 111,673 106,494 103,060 90,786 85,170 77,748 27.66%
PBT 1,344 1,037 -402 836 1,197 177 -1,270 -
Tax -497 -281 -284 0 -766 -465 -312 36.28%
NP 847 756 -686 836 431 -288 -1,582 -
-
NP to SH 847 756 -686 272 431 -288 -1,582 -
-
Tax Rate 36.98% 27.10% - 0.00% 63.99% 262.71% - -
Total Cost 111,416 110,917 107,180 102,224 90,355 85,458 79,330 25.33%
-
Net Worth 60,389 59,907 66,644 67,125 68,328 67,606 64,476 -4.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,330 5,774 - - 4,330 5,774 8,319 -35.21%
Div Payout % 511.30% 763.79% - - 1,004.80% 0.00% 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 60,389 59,907 66,644 67,125 68,328 67,606 64,476 -4.26%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.75% 0.68% -0.64% 0.81% 0.47% -0.34% -2.03% -
ROE 1.40% 1.26% -1.03% 0.41% 0.63% -0.43% -2.45% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.66 46.42 44.26 42.84 37.73 35.40 33.64 24.29%
EPS 0.35 0.32 -0.28 0.12 0.19 -0.13 -0.74 -
DPS 1.80 2.40 0.00 0.00 1.80 2.40 3.60 -36.92%
NAPS 0.251 0.249 0.277 0.279 0.284 0.281 0.279 -6.78%
Adjusted Per Share Value based on latest NOSH - 240,593
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.66 46.42 44.26 42.84 37.73 35.40 32.32 27.65%
EPS 0.35 0.32 -0.28 0.12 0.19 -0.13 -0.66 -
DPS 1.80 2.40 0.00 0.00 1.80 2.40 3.46 -35.23%
NAPS 0.251 0.249 0.277 0.279 0.284 0.281 0.268 -4.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.21 0.22 0.26 0.28 0.325 0.395 0.41 -
P/RPS 0.45 0.47 0.59 0.65 0.86 1.12 1.22 -48.47%
P/EPS 59.65 70.01 -91.19 247.67 181.42 -329.98 -59.89 -
EY 1.68 1.43 -1.10 0.40 0.55 -0.30 -1.67 -
DY 8.57 10.91 0.00 0.00 5.54 6.08 8.78 -1.59%
P/NAPS 0.84 0.88 0.94 1.00 1.14 1.41 1.47 -31.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 20/08/18 30/05/18 27/02/18 28/11/17 14/08/17 -
Price 0.25 0.22 0.265 0.33 0.32 0.36 0.365 -
P/RPS 0.54 0.47 0.60 0.77 0.85 1.02 1.08 -36.92%
P/EPS 71.01 70.01 -92.94 291.90 178.63 -300.74 -53.32 -
EY 1.41 1.43 -1.08 0.34 0.56 -0.33 -1.88 -
DY 7.20 10.91 0.00 0.00 5.63 6.67 9.86 -18.86%
P/NAPS 1.00 0.88 0.96 1.18 1.13 1.28 1.31 -16.43%

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