[ESCERAM] QoQ TTM Result on 30-Nov-2022 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- -26.95%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 345,401 271,233 207,935 155,816 110,237 115,890 131,514 90.02%
PBT 21,817 25,910 31,982 39,375 50,834 54,350 57,065 -47.23%
Tax -599 -1,915 -6,889 -7,103 -6,657 -5,738 -7,020 -80.53%
NP 21,218 23,995 25,093 32,272 44,177 48,612 50,045 -43.47%
-
NP to SH 21,218 23,995 25,093 32,272 44,177 48,612 50,045 -43.47%
-
Tax Rate 2.75% 7.39% 21.54% 18.04% 13.10% 10.56% 12.30% -
Total Cost 324,183 247,238 182,842 123,544 66,060 67,278 81,469 150.47%
-
Net Worth 169,772 164,052 148,176 137,592 136,978 131,439 116,189 28.67%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - 20,151 -
Div Payout % - - - - - - 40.27% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 169,772 164,052 148,176 137,592 136,978 131,439 116,189 28.67%
NOSH 540,707 529,202 529,202 529,202 529,202 505,537 505,238 4.61%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 6.14% 8.85% 12.07% 20.71% 40.07% 41.95% 38.05% -
ROE 12.50% 14.63% 16.93% 23.45% 32.25% 36.98% 43.07% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 63.07 51.25 39.29 29.44 21.73 22.92 26.03 80.10%
EPS 3.87 4.53 4.74 6.10 8.71 9.62 9.91 -46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.31 0.31 0.28 0.26 0.27 0.26 0.23 21.95%
Adjusted Per Share Value based on latest NOSH - 529,202
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 51.45 40.40 30.97 23.21 16.42 17.26 19.59 90.02%
EPS 3.16 3.57 3.74 4.81 6.58 7.24 7.45 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.2529 0.2443 0.2207 0.2049 0.204 0.1958 0.1731 28.66%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.25 0.18 0.18 0.22 0.24 0.285 0.335 -
P/RPS 0.40 0.35 0.46 0.75 1.10 1.24 1.29 -54.09%
P/EPS 6.45 3.97 3.80 3.61 2.76 2.96 3.38 53.66%
EY 15.50 25.19 26.34 27.72 36.28 33.74 29.57 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.94 -
P/NAPS 0.81 0.58 0.64 0.85 0.89 1.10 1.46 -32.40%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 23/10/23 25/07/23 26/04/23 31/01/23 28/10/22 29/07/22 25/04/22 -
Price 0.21 0.185 0.185 0.21 0.225 0.245 0.33 -
P/RPS 0.33 0.36 0.47 0.71 1.04 1.07 1.27 -59.18%
P/EPS 5.42 4.08 3.90 3.44 2.58 2.55 3.33 38.24%
EY 18.45 24.51 25.63 29.04 38.70 39.25 30.02 -27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.12 -
P/NAPS 0.68 0.60 0.66 0.81 0.83 0.94 1.43 -38.99%

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