[ESCERAM] QoQ TTM Result on 30-Nov-2014 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 24.23%
YoY- 146.88%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 25,480 24,951 25,111 25,411 25,488 24,672 23,677 5.00%
PBT 6,060 5,699 5,137 4,289 3,469 2,785 2,366 86.87%
Tax -113 -108 -166 -208 -184 -163 -186 -28.20%
NP 5,947 5,591 4,971 4,081 3,285 2,622 2,180 94.87%
-
NP to SH 5,947 5,591 4,971 4,081 3,285 2,622 2,180 94.87%
-
Tax Rate 1.86% 1.90% 3.23% 4.85% 5.30% 5.85% 7.86% -
Total Cost 19,533 19,360 20,140 21,330 22,203 22,050 21,497 -6.17%
-
Net Worth 38,828 32,746 32,002 29,785 23,080 25,788 20,019 55.33%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 38,828 32,746 32,002 29,785 23,080 25,788 20,019 55.33%
NOSH 215,714 192,624 188,249 198,571 164,857 184,200 153,999 25.11%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 23.34% 22.41% 19.80% 16.06% 12.89% 10.63% 9.21% -
ROE 15.32% 17.07% 15.53% 13.70% 14.23% 10.17% 10.89% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 11.81 12.95 13.34 12.80 15.46 13.39 15.37 -16.06%
EPS 2.76 2.90 2.64 2.06 1.99 1.42 1.42 55.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.15 0.14 0.14 0.13 24.15%
Adjusted Per Share Value based on latest NOSH - 198,571
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 3.80 3.72 3.74 3.78 3.80 3.67 3.53 5.02%
EPS 0.89 0.83 0.74 0.61 0.49 0.39 0.32 97.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0488 0.0477 0.0444 0.0344 0.0384 0.0298 55.34%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.305 0.275 0.24 0.22 0.16 0.11 0.11 -
P/RPS 2.58 2.12 1.80 1.72 1.03 0.82 0.72 133.62%
P/EPS 11.06 9.47 9.09 10.70 8.03 7.73 7.77 26.45%
EY 9.04 10.55 11.00 9.34 12.45 12.94 12.87 -20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.62 1.41 1.47 1.14 0.79 0.85 57.91%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 29/07/15 29/04/15 26/01/15 31/10/14 30/07/14 11/04/14 -
Price 0.55 0.315 0.305 0.225 0.195 0.155 0.105 -
P/RPS 4.66 2.43 2.29 1.76 1.26 1.16 0.68 259.52%
P/EPS 19.95 10.85 11.55 10.95 9.79 10.89 7.42 93.00%
EY 5.01 9.21 8.66 9.13 10.22 9.18 13.48 -48.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.85 1.79 1.50 1.39 1.11 0.81 141.97%

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