[ESCERAM] YoY Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 54.09%
YoY- 119.33%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 33,266 29,952 24,951 24,673 17,172 19,947 20,760 8.16%
PBT 6,031 7,185 5,698 2,785 1,299 1,259 -6,027 -
Tax 296 79 -106 -164 -104 -201 718 -13.71%
NP 6,327 7,264 5,592 2,621 1,195 1,058 -5,309 -
-
NP to SH 6,327 7,264 5,592 2,621 1,195 1,058 -5,309 -
-
Tax Rate -4.91% -1.10% 1.86% 5.89% 8.01% 15.97% - -
Total Cost 26,939 22,688 19,359 22,052 15,977 18,889 26,069 0.54%
-
Net Worth 49,323 43,158 33,951 24,462 20,485 19,396 17,125 19.26%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 1,233 - - - - - - -
Div Payout % 19.49% - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 49,323 43,158 33,951 24,462 20,485 19,396 17,125 19.26%
NOSH 205,515 205,515 199,714 174,733 170,714 176,333 171,258 3.08%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 19.02% 24.25% 22.41% 10.62% 6.96% 5.30% -25.57% -
ROE 12.83% 16.83% 16.47% 10.71% 5.83% 5.45% -31.00% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 16.19 14.57 12.49 14.12 10.06 11.31 12.12 4.93%
EPS 3.10 3.50 2.80 1.50 0.70 0.60 -3.10 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.17 0.14 0.12 0.11 0.10 15.69%
Adjusted Per Share Value based on latest NOSH - 184,200
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 4.95 4.46 3.72 3.67 2.56 2.97 3.09 8.16%
EPS 0.94 1.08 0.83 0.39 0.18 0.16 -0.79 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0643 0.0506 0.0364 0.0305 0.0289 0.0255 19.27%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.40 0.54 0.275 0.11 0.09 0.09 0.09 -
P/RPS 2.47 3.71 2.20 0.78 0.89 0.80 0.74 22.22%
P/EPS 12.99 15.28 9.82 7.33 12.86 15.00 -2.90 -
EY 7.70 6.55 10.18 13.64 7.78 6.67 -34.44 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.57 1.62 0.79 0.75 0.82 0.90 10.84%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 25/07/16 29/07/15 30/07/14 30/07/13 31/07/12 29/07/11 -
Price 0.41 0.605 0.315 0.155 0.09 0.09 0.09 -
P/RPS 2.53 4.15 2.52 1.10 0.89 0.80 0.74 22.71%
P/EPS 13.32 17.12 11.25 10.33 12.86 15.00 -2.90 -
EY 7.51 5.84 8.89 9.68 7.78 6.67 -34.44 -
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.88 1.85 1.11 0.75 0.82 0.90 11.27%

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