[ESCERAM] QoQ TTM Result on 28-Feb-2014 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
11-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 31.88%
YoY- 169.8%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 25,411 25,488 24,672 23,677 22,043 18,774 17,173 29.82%
PBT 4,289 3,469 2,785 2,366 1,757 1,354 1,299 121.57%
Tax -208 -184 -163 -186 -104 -104 -104 58.67%
NP 4,081 3,285 2,622 2,180 1,653 1,250 1,195 126.60%
-
NP to SH 4,081 3,285 2,622 2,180 1,653 1,250 1,195 126.60%
-
Tax Rate 4.85% 5.30% 5.85% 7.86% 5.92% 7.68% 8.01% -
Total Cost 21,330 22,203 22,050 21,497 20,390 17,524 15,978 21.21%
-
Net Worth 29,785 23,080 25,788 20,019 25,739 18,003 19,159 34.16%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 29,785 23,080 25,788 20,019 25,739 18,003 19,159 34.16%
NOSH 198,571 164,857 184,200 153,999 197,999 163,666 159,666 15.63%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 16.06% 12.89% 10.63% 9.21% 7.50% 6.66% 6.96% -
ROE 13.70% 14.23% 10.17% 10.89% 6.42% 6.94% 6.24% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 12.80 15.46 13.39 15.37 11.13 11.47 10.76 12.25%
EPS 2.06 1.99 1.42 1.42 0.83 0.76 0.75 96.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.11 0.12 16.02%
Adjusted Per Share Value based on latest NOSH - 153,999
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 3.78 3.80 3.67 3.53 3.28 2.80 2.56 29.63%
EPS 0.61 0.49 0.39 0.32 0.25 0.19 0.18 125.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0344 0.0384 0.0298 0.0383 0.0268 0.0285 34.35%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.22 0.16 0.11 0.11 0.10 0.095 0.09 -
P/RPS 1.72 1.03 0.82 0.72 0.90 0.83 0.84 61.17%
P/EPS 10.70 8.03 7.73 7.77 11.98 12.44 12.03 -7.50%
EY 9.34 12.45 12.94 12.87 8.35 8.04 8.32 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 0.79 0.85 0.77 0.86 0.75 56.55%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 26/01/15 31/10/14 30/07/14 11/04/14 20/01/14 30/10/13 30/07/13 -
Price 0.225 0.195 0.155 0.105 0.10 0.10 0.09 -
P/RPS 1.76 1.26 1.16 0.68 0.90 0.87 0.84 63.66%
P/EPS 10.95 9.79 10.89 7.42 11.98 13.09 12.03 -6.07%
EY 9.13 10.22 9.18 13.48 8.35 7.64 8.32 6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.39 1.11 0.81 0.77 0.91 0.75 58.67%

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