[ESCERAM] YoY Cumulative Quarter Result on 31-Aug-2019 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- 27.99%
YoY- 124.55%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 19,820 25,473 11,940 8,753 7,360 6,225 8,281 15.64%
PBT 6,892 10,408 3,202 1,006 447 556 2,042 22.46%
Tax -1,885 -966 0 0 1 -1 -23 108.34%
NP 5,007 9,442 3,202 1,006 448 555 2,019 16.33%
-
NP to SH 5,007 9,442 3,202 1,006 448 555 2,019 16.33%
-
Tax Rate 27.35% 9.28% 0.00% 0.00% -0.22% 0.18% 1.13% -
Total Cost 14,813 16,031 8,738 7,747 6,912 5,670 6,262 15.42%
-
Net Worth 136,978 90,816 61,839 51,378 49,323 51,378 45,213 20.28%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - 2,132 1,233 1,233 1,233 123 -
Div Payout % - - 66.60% 122.57% 275.24% 222.18% 6.11% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 136,978 90,816 61,839 51,378 49,323 51,378 45,213 20.28%
NOSH 529,202 504,536 213,240 205,515 205,515 205,515 205,515 17.06%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 25.26% 37.07% 26.82% 11.49% 6.09% 8.92% 24.38% -
ROE 3.66% 10.40% 5.18% 1.96% 0.91% 1.08% 4.47% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 3.91 5.05 5.60 4.26 3.58 3.03 4.03 -0.50%
EPS 0.99 1.87 1.50 0.50 0.20 0.30 1.00 -0.16%
DPS 0.00 0.00 1.00 0.60 0.60 0.60 0.06 -
NAPS 0.27 0.18 0.29 0.25 0.24 0.25 0.22 3.47%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 2.80 3.60 1.69 1.24 1.04 0.88 1.17 15.64%
EPS 0.71 1.34 0.45 0.14 0.06 0.08 0.29 16.08%
DPS 0.00 0.00 0.30 0.17 0.17 0.17 0.02 -
NAPS 0.1937 0.1284 0.0875 0.0727 0.0698 0.0727 0.0639 20.29%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.24 0.485 1.11 0.17 0.21 0.35 0.48 -
P/RPS 6.14 9.61 19.82 3.99 5.86 11.56 11.91 -10.45%
P/EPS 24.32 25.92 73.92 34.73 96.34 129.60 48.86 -10.97%
EY 4.11 3.86 1.35 2.88 1.04 0.77 2.05 12.28%
DY 0.00 0.00 0.90 3.53 2.86 1.71 0.13 -
P/NAPS 0.89 2.69 3.83 0.68 0.88 1.40 2.18 -13.86%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 25/10/17 28/10/16 -
Price 0.225 0.48 0.90 0.18 0.19 0.345 0.47 -
P/RPS 5.76 9.51 16.07 4.23 5.31 11.39 11.66 -11.08%
P/EPS 22.80 25.65 59.94 36.77 87.16 127.75 47.84 -11.61%
EY 4.39 3.90 1.67 2.72 1.15 0.78 2.09 13.16%
DY 0.00 0.00 1.11 3.33 3.16 1.74 0.13 -
P/NAPS 0.83 2.67 3.10 0.72 0.79 1.38 2.14 -14.59%

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