[ESCERAM] QoQ TTM Result on 31-Aug-2015 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 6.37%
YoY- 81.04%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 29,953 28,125 25,998 25,480 24,951 25,111 25,411 11.57%
PBT 7,185 6,813 6,506 6,060 5,699 5,137 4,289 41.00%
Tax 80 -100 -115 -113 -108 -166 -208 -
NP 7,265 6,713 6,391 5,947 5,591 4,971 4,081 46.83%
-
NP to SH 7,265 6,713 6,391 5,947 5,591 4,971 4,081 46.83%
-
Tax Rate -1.11% 1.47% 1.77% 1.86% 1.90% 3.23% 4.85% -
Total Cost 22,688 21,412 19,607 19,533 19,360 20,140 21,330 4.19%
-
Net Worth 43,158 41,103 39,047 38,828 32,746 32,002 29,785 28.02%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 43,158 41,103 39,047 38,828 32,746 32,002 29,785 28.02%
NOSH 205,515 205,515 205,515 215,714 192,624 188,249 198,571 2.31%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 24.25% 23.87% 24.58% 23.34% 22.41% 19.80% 16.06% -
ROE 16.83% 16.33% 16.37% 15.32% 17.07% 15.53% 13.70% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.57 13.69 12.65 11.81 12.95 13.34 12.80 9.00%
EPS 3.54 3.27 3.11 2.76 2.90 2.64 2.06 43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.17 0.17 0.15 25.12%
Adjusted Per Share Value based on latest NOSH - 215,714
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 4.46 4.19 3.87 3.80 3.72 3.74 3.78 11.64%
EPS 1.08 1.00 0.95 0.89 0.83 0.74 0.61 46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0643 0.0612 0.0582 0.0578 0.0488 0.0477 0.0444 27.97%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.54 0.48 0.42 0.305 0.275 0.24 0.22 -
P/RPS 3.71 3.51 3.32 2.58 2.12 1.80 1.72 66.86%
P/EPS 15.28 14.69 13.51 11.06 9.47 9.09 10.70 26.78%
EY 6.55 6.81 7.40 9.04 10.55 11.00 9.34 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.40 2.21 1.69 1.62 1.41 1.47 45.07%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 25/07/16 25/04/16 28/01/16 27/10/15 29/07/15 29/04/15 26/01/15 -
Price 0.605 0.58 0.475 0.55 0.315 0.305 0.225 -
P/RPS 4.15 4.24 3.75 4.66 2.43 2.29 1.76 77.06%
P/EPS 17.11 17.76 15.27 19.95 10.85 11.55 10.95 34.61%
EY 5.84 5.63 6.55 5.01 9.21 8.66 9.13 -25.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.90 2.50 3.06 1.85 1.79 1.50 54.41%

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