[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 665.81%
YoY- -19.28%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 101,892 47,760 35,012 29,440 24,900 33,124 26,616 25.04%
PBT 41,632 12,808 4,024 1,788 2,224 8,168 6,144 37.52%
Tax -3,864 0 0 4 -4 -92 -104 82.56%
NP 37,768 12,808 4,024 1,792 2,220 8,076 6,040 35.69%
-
NP to SH 37,768 12,808 4,024 1,792 2,220 8,076 6,040 35.69%
-
Tax Rate 9.28% 0.00% 0.00% -0.22% 0.18% 1.13% 1.69% -
Total Cost 64,124 34,952 30,988 27,648 22,680 25,048 20,576 20.83%
-
Net Worth 90,816 61,839 51,378 49,323 51,378 45,213 38,828 15.19%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div - 8,529 4,932 4,932 4,932 493 - -
Div Payout % - 66.60% 122.57% 275.24% 222.18% 6.11% - -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 90,816 61,839 51,378 49,323 51,378 45,213 38,828 15.19%
NOSH 504,536 213,240 205,515 205,515 205,515 205,515 215,714 15.19%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 37.07% 26.82% 11.49% 6.09% 8.92% 24.38% 22.69% -
ROE 41.59% 20.71% 7.83% 3.63% 4.32% 17.86% 15.56% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 20.20 22.40 17.04 14.32 12.12 16.12 12.34 8.55%
EPS 7.48 6.00 2.00 0.80 1.20 4.00 2.80 17.77%
DPS 0.00 4.00 2.40 2.40 2.40 0.24 0.00 -
NAPS 0.18 0.29 0.25 0.24 0.25 0.22 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 14.41 6.75 4.95 4.16 3.52 4.68 3.76 25.07%
EPS 5.34 1.81 0.57 0.25 0.31 1.14 0.85 35.79%
DPS 0.00 1.21 0.70 0.70 0.70 0.07 0.00 -
NAPS 0.1284 0.0875 0.0727 0.0698 0.0727 0.0639 0.0549 15.19%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.485 1.11 0.17 0.21 0.35 0.48 0.305 -
P/RPS 2.40 4.96 1.00 1.47 2.89 2.98 2.47 -0.47%
P/EPS 6.48 18.48 8.68 24.08 32.40 12.21 10.89 -8.28%
EY 15.43 5.41 11.52 4.15 3.09 8.19 9.18 9.03%
DY 0.00 3.60 14.12 11.43 6.86 0.50 0.00 -
P/NAPS 2.69 3.83 0.68 0.88 1.40 2.18 1.69 8.04%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 18/10/21 15/10/20 29/10/19 29/10/18 25/10/17 28/10/16 27/10/15 -
Price 0.48 0.90 0.18 0.19 0.345 0.47 0.55 -
P/RPS 2.38 4.02 1.06 1.33 2.85 2.92 4.46 -9.92%
P/EPS 6.41 14.98 9.19 21.79 31.94 11.96 19.64 -17.00%
EY 15.60 6.67 10.88 4.59 3.13 8.36 5.09 20.50%
DY 0.00 4.44 13.33 12.63 6.96 0.51 0.00 -
P/NAPS 2.67 3.10 0.72 0.79 1.38 2.14 3.06 -2.24%

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