[ESCERAM] YoY Annual (Unaudited) Result on 31-May-2021 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
YoY- 1139.37%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 271,232 115,891 92,911 35,127 32,486 25,186 33,266 41.84%
PBT 25,910 54,351 35,463 2,437 785 235 6,031 27.48%
Tax -1,916 -5,739 -5,272 -1 1 -1 296 -
NP 23,994 48,612 30,191 2,436 786 234 6,327 24.86%
-
NP to SH 23,994 48,612 30,191 2,436 786 234 6,327 24.86%
-
Tax Rate 7.39% 10.56% 14.87% 0.04% -0.13% 0.43% -4.91% -
Total Cost 247,238 67,279 62,720 32,691 31,700 24,952 26,939 44.67%
-
Net Worth 164,052 131,439 85,644 53,433 51,378 4,932,362 49,323 22.16%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - 20,151 - - - 1,233 -
Div Payout % - - 66.75% - - - 19.49% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 164,052 131,439 85,644 53,433 51,378 4,932,362 49,323 22.16%
NOSH 529,202 505,537 501,391 205,515 205,515 205,515 205,515 17.06%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 8.85% 41.95% 32.49% 6.93% 2.42% 0.93% 19.02% -
ROE 14.63% 36.98% 35.25% 4.56% 1.53% 0.00% 12.83% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 51.25 22.92 18.44 17.09 15.81 12.26 16.19 21.16%
EPS 4.53 9.62 5.99 1.20 0.40 0.11 3.10 6.52%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.60 -
NAPS 0.31 0.26 0.17 0.26 0.25 24.00 0.24 4.35%
Adjusted Per Share Value based on latest NOSH - 501,391
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 40.40 17.26 13.84 5.23 4.84 3.75 4.95 41.87%
EPS 3.57 7.24 4.50 0.36 0.12 0.03 0.94 24.89%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.18 -
NAPS 0.2443 0.1958 0.1276 0.0796 0.0765 7.3465 0.0735 22.15%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.18 0.285 0.60 0.465 0.135 0.20 0.40 -
P/RPS 0.35 1.24 3.25 2.72 0.85 1.63 2.47 -27.78%
P/EPS 3.97 2.96 10.01 39.23 35.30 175.65 12.99 -17.92%
EY 25.19 33.74 9.99 2.55 2.83 0.57 7.70 21.82%
DY 0.00 0.00 6.67 0.00 0.00 0.00 1.50 -
P/NAPS 0.58 1.10 3.53 1.79 0.54 0.01 1.67 -16.15%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 25/07/23 29/07/22 26/07/21 27/07/20 31/07/19 30/07/18 27/07/17 -
Price 0.185 0.245 0.525 0.645 0.18 0.215 0.41 -
P/RPS 0.36 1.07 2.85 3.77 1.14 1.75 2.53 -27.73%
P/EPS 4.08 2.55 8.76 54.42 47.06 188.83 13.32 -17.88%
EY 24.51 39.25 11.41 1.84 2.12 0.53 7.51 21.78%
DY 0.00 0.00 7.62 0.00 0.00 0.00 1.46 -
P/NAPS 0.60 0.94 3.09 2.48 0.72 0.01 1.71 -16.01%

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