[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2021 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 25.1%
YoY- 194.88%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 471,004 375,952 79,280 101,892 47,760 35,012 29,440 58.67%
PBT 12,172 11,196 27,568 41,632 12,808 4,024 1,788 37.62%
Tax -2,920 -2,276 -7,540 -3,864 0 0 4 -
NP 9,252 8,920 20,028 37,768 12,808 4,024 1,792 31.43%
-
NP to SH 9,252 8,920 20,028 37,768 12,808 4,024 1,792 31.43%
-
Tax Rate 23.99% 20.33% 27.35% 9.28% 0.00% 0.00% -0.22% -
Total Cost 461,752 367,032 59,252 64,124 34,952 30,988 27,648 59.81%
-
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - 8,529 4,932 4,932 -
Div Payout % - - - - 66.60% 122.57% 275.24% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
NOSH 672,739 540,707 529,202 504,536 213,240 205,515 205,515 21.83%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 1.96% 2.37% 25.26% 37.07% 26.82% 11.49% 6.09% -
ROE 4.91% 5.25% 14.62% 41.59% 20.71% 7.83% 3.63% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 70.01 68.65 15.63 20.20 22.40 17.04 14.32 30.24%
EPS 1.36 1.64 3.96 7.48 6.00 2.00 0.80 9.23%
DPS 0.00 0.00 0.00 0.00 4.00 2.40 2.40 -
NAPS 0.28 0.31 0.27 0.18 0.29 0.25 0.24 2.60%
Adjusted Per Share Value based on latest NOSH - 504,536
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 66.61 53.17 11.21 14.41 6.75 4.95 4.16 58.69%
EPS 1.31 1.26 2.83 5.34 1.81 0.57 0.25 31.75%
DPS 0.00 0.00 0.00 0.00 1.21 0.70 0.70 -
NAPS 0.2664 0.2401 0.1937 0.1284 0.0875 0.0727 0.0698 24.98%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.155 0.25 0.24 0.485 1.11 0.17 0.21 -
P/RPS 0.22 0.36 1.54 2.40 4.96 1.00 1.47 -27.11%
P/EPS 11.27 15.35 6.08 6.48 18.48 8.68 24.08 -11.87%
EY 8.87 6.52 16.45 15.43 5.41 11.52 4.15 13.48%
DY 0.00 0.00 0.00 0.00 3.60 14.12 11.43 -
P/NAPS 0.55 0.81 0.89 2.69 3.83 0.68 0.88 -7.52%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 28/10/24 23/10/23 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 -
Price 0.15 0.21 0.225 0.48 0.90 0.18 0.19 -
P/RPS 0.21 0.31 1.44 2.38 4.02 1.06 1.33 -26.46%
P/EPS 10.91 12.89 5.70 6.41 14.98 9.19 21.79 -10.88%
EY 9.17 7.76 17.55 15.60 6.67 10.88 4.59 12.21%
DY 0.00 0.00 0.00 0.00 4.44 13.33 12.63 -
P/NAPS 0.54 0.68 0.83 2.67 3.10 0.72 0.79 -6.13%

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