[ESCERAM] YoY Cumulative Quarter Result on 28-Feb-2018 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 8.74%
YoY- -82.54%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 50,139 26,651 23,103 19,284 24,920 22,099 18,926 17.61%
PBT 17,198 2,696 -89 884 5,123 5,249 4,135 26.78%
Tax -1,518 0 0 -1 -67 -77 -85 61.60%
NP 15,680 2,696 -89 883 5,056 5,172 4,050 25.28%
-
NP to SH 15,680 2,696 -89 883 5,056 5,172 4,050 25.28%
-
Tax Rate 8.83% 0.00% - 0.11% 1.31% 1.47% 2.06% -
Total Cost 34,459 23,955 23,192 18,401 19,864 16,927 14,876 15.01%
-
Net Worth 76,795 53,433 47,268 4,932,362 47,268 41,103 32,785 15.22%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - - - - 1,233 - - -
Div Payout % - - - - 24.39% - - -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 76,795 53,433 47,268 4,932,362 47,268 41,103 32,785 15.22%
NOSH 464,014 205,515 205,515 205,515 205,515 205,515 192,857 15.74%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 31.27% 10.12% -0.39% 4.58% 20.29% 23.40% 21.40% -
ROE 20.42% 5.05% -0.19% 0.02% 10.70% 12.58% 12.35% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 10.78 12.97 11.24 9.38 12.13 10.75 9.81 1.58%
EPS 3.37 1.31 -0.04 0.43 2.50 2.50 2.10 8.19%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.1651 0.26 0.23 24.00 0.23 0.20 0.17 -0.48%
Adjusted Per Share Value based on latest NOSH - 205,515
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 7.47 3.97 3.44 2.87 3.71 3.29 2.82 17.61%
EPS 2.34 0.40 -0.01 0.13 0.75 0.77 0.60 25.43%
DPS 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.1144 0.0796 0.0704 7.3465 0.0704 0.0612 0.0488 15.24%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.825 0.215 0.15 0.215 0.47 0.48 0.24 -
P/RPS 7.65 1.66 1.33 2.29 3.88 4.46 2.45 20.87%
P/EPS 24.47 16.39 -346.37 50.04 19.10 19.07 11.43 13.51%
EY 4.09 6.10 -0.29 2.00 5.23 5.24 8.75 -11.89%
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 5.00 0.83 0.65 0.01 2.04 2.40 1.41 23.46%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 12/03/21 29/04/20 29/04/19 26/04/18 26/04/17 25/04/16 29/04/15 -
Price 0.81 0.39 0.145 0.195 0.47 0.58 0.305 -
P/RPS 7.51 3.01 1.29 2.08 3.88 5.39 3.11 15.81%
P/EPS 24.03 29.73 -334.83 45.39 19.10 23.05 14.52 8.75%
EY 4.16 3.36 -0.30 2.20 5.23 4.34 6.89 -8.05%
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 4.91 1.50 0.63 0.01 2.04 2.90 1.79 18.29%

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