[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- -64.91%
YoY- -72.51%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 47,760 35,012 29,440 24,900 33,124 26,616 24,500 11.75%
PBT 12,808 4,024 1,788 2,224 8,168 6,144 4,700 18.16%
Tax 0 0 4 -4 -92 -104 -84 -
NP 12,808 4,024 1,792 2,220 8,076 6,040 4,616 18.52%
-
NP to SH 12,808 4,024 1,792 2,220 8,076 6,040 4,616 18.52%
-
Tax Rate 0.00% 0.00% -0.22% 0.18% 1.13% 1.69% 1.79% -
Total Cost 34,952 30,988 27,648 22,680 25,048 20,576 19,884 9.84%
-
Net Worth 61,839 51,378 49,323 51,378 45,213 38,828 23,080 17.83%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 8,529 4,932 4,932 4,932 493 - - -
Div Payout % 66.60% 122.57% 275.24% 222.18% 6.11% - - -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 61,839 51,378 49,323 51,378 45,213 38,828 23,080 17.83%
NOSH 213,240 205,515 205,515 205,515 205,515 215,714 164,857 4.37%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 26.82% 11.49% 6.09% 8.92% 24.38% 22.69% 18.84% -
ROE 20.71% 7.83% 3.63% 4.32% 17.86% 15.56% 20.00% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 22.40 17.04 14.32 12.12 16.12 12.34 14.86 7.07%
EPS 6.00 2.00 0.80 1.20 4.00 2.80 2.80 13.53%
DPS 4.00 2.40 2.40 2.40 0.24 0.00 0.00 -
NAPS 0.29 0.25 0.24 0.25 0.22 0.18 0.14 12.89%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 7.11 5.21 4.38 3.71 4.93 3.96 3.65 11.74%
EPS 1.91 0.60 0.27 0.33 1.20 0.90 0.69 18.47%
DPS 1.27 0.73 0.73 0.73 0.07 0.00 0.00 -
NAPS 0.0921 0.0765 0.0735 0.0765 0.0673 0.0578 0.0344 17.81%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.11 0.17 0.21 0.35 0.48 0.305 0.16 -
P/RPS 4.96 1.00 1.47 2.89 2.98 2.47 1.08 28.89%
P/EPS 18.48 8.68 24.08 32.40 12.21 10.89 5.71 21.59%
EY 5.41 11.52 4.15 3.09 8.19 9.18 17.50 -17.75%
DY 3.60 14.12 11.43 6.86 0.50 0.00 0.00 -
P/NAPS 3.83 0.68 0.88 1.40 2.18 1.69 1.14 22.35%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 15/10/20 29/10/19 29/10/18 25/10/17 28/10/16 27/10/15 31/10/14 -
Price 0.90 0.18 0.19 0.345 0.47 0.55 0.195 -
P/RPS 4.02 1.06 1.33 2.85 2.92 4.46 1.31 20.52%
P/EPS 14.98 9.19 21.79 31.94 11.96 19.64 6.96 13.61%
EY 6.67 10.88 4.59 3.13 8.36 5.09 14.36 -11.98%
DY 4.44 13.33 12.63 6.96 0.51 0.00 0.00 -
P/NAPS 3.10 0.72 0.79 1.38 2.14 3.06 1.39 14.28%

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