[ESCERAM] QoQ Cumulative Quarter Result on 31-Aug-2016 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -72.21%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 33,266 24,920 17,294 8,281 29,952 22,099 14,315 75.35%
PBT 6,031 5,123 4,071 2,042 7,185 5,249 3,396 46.59%
Tax 296 -67 -45 -23 79 -77 -52 -
NP 6,327 5,056 4,026 2,019 7,264 5,172 3,344 52.91%
-
NP to SH 6,327 5,056 4,026 2,019 7,264 5,172 3,344 52.91%
-
Tax Rate -4.91% 1.31% 1.11% 1.13% -1.10% 1.47% 1.53% -
Total Cost 26,939 19,864 13,268 6,262 22,688 16,927 10,971 81.90%
-
Net Worth 49,323 47,268 47,268 45,213 43,158 41,103 39,047 16.83%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 1,233 1,233 1,233 123 - - - -
Div Payout % 19.49% 24.39% 30.63% 6.11% - - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 49,323 47,268 47,268 45,213 43,158 41,103 39,047 16.83%
NOSH 205,515 205,515 205,515 205,515 205,515 205,515 205,515 0.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 19.02% 20.29% 23.28% 24.38% 24.25% 23.40% 23.36% -
ROE 12.83% 10.70% 8.52% 4.47% 16.83% 12.58% 8.56% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 16.19 12.13 8.41 4.03 14.57 10.75 6.97 75.30%
EPS 3.10 2.50 2.00 1.00 3.50 2.50 1.60 55.35%
DPS 0.60 0.60 0.60 0.06 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.21 0.20 0.19 16.83%
Adjusted Per Share Value based on latest NOSH - 205,515
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 4.95 3.71 2.58 1.23 4.46 3.29 2.13 75.35%
EPS 0.94 0.75 0.60 0.30 1.08 0.77 0.50 52.26%
DPS 0.18 0.18 0.18 0.02 0.00 0.00 0.00 -
NAPS 0.0735 0.0704 0.0704 0.0673 0.0643 0.0612 0.0582 16.81%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.40 0.47 0.44 0.48 0.54 0.48 0.42 -
P/RPS 2.47 3.88 5.23 11.91 3.71 4.46 6.03 -44.81%
P/EPS 12.99 19.10 22.46 48.86 15.28 19.07 25.81 -36.70%
EY 7.70 5.23 4.45 2.05 6.55 5.24 3.87 58.12%
DY 1.50 1.28 1.36 0.13 0.00 0.00 0.00 -
P/NAPS 1.67 2.04 1.91 2.18 2.57 2.40 2.21 -17.02%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 26/04/17 20/01/17 28/10/16 25/07/16 25/04/16 28/01/16 -
Price 0.41 0.47 0.49 0.47 0.605 0.58 0.475 -
P/RPS 2.53 3.88 5.82 11.66 4.15 5.39 6.82 -48.34%
P/EPS 13.32 19.10 25.01 47.84 17.12 23.05 29.19 -40.70%
EY 7.51 5.23 4.00 2.09 5.84 4.34 3.43 68.53%
DY 1.46 1.28 1.22 0.13 0.00 0.00 0.00 -
P/NAPS 1.71 2.04 2.13 2.14 2.88 2.90 2.50 -22.35%

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