[ESCERAM] YoY TTM Result on 28-Feb-2022 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
25-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- 7.5%
YoY- 224.53%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 365,125 207,935 131,514 58,615 36,035 29,005 27,631 53.69%
PBT 22,350 31,982 57,065 16,939 3,570 -738 1,791 52.24%
Tax 309 -6,889 -7,020 -1,518 1 0 362 -2.60%
NP 22,659 25,093 50,045 15,421 3,571 -738 2,153 47.98%
-
NP to SH 22,659 25,093 50,045 15,421 3,571 -738 2,153 47.98%
-
Tax Rate -1.38% 21.54% 12.30% 8.96% -0.03% - -20.21% -
Total Cost 342,466 182,842 81,469 43,194 32,464 29,743 25,478 54.13%
-
Net Worth 194,207 148,176 116,189 76,795 53,433 47,268 4,932,362 -41.64%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - 20,151 2,132 1,233 1,233 1,233 -
Div Payout % - - 40.27% 13.83% 34.53% 0.00% 57.27% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 194,207 148,176 116,189 76,795 53,433 47,268 4,932,362 -41.64%
NOSH 671,389 529,202 505,238 464,014 205,515 205,515 205,515 21.78%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 6.21% 12.07% 38.05% 26.31% 9.91% -2.54% 7.79% -
ROE 11.67% 16.93% 43.07% 20.08% 6.68% -1.56% 0.04% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 54.52 39.29 26.03 12.60 17.53 14.11 13.44 26.26%
EPS 3.38 4.74 9.91 3.32 1.74 -0.36 1.05 21.49%
DPS 0.00 0.00 4.00 0.46 0.60 0.60 0.60 -
NAPS 0.29 0.28 0.23 0.1651 0.26 0.23 24.00 -52.06%
Adjusted Per Share Value based on latest NOSH - 505,238
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 54.38 30.97 19.59 8.73 5.37 4.32 4.12 53.66%
EPS 3.37 3.74 7.45 2.30 0.53 -0.11 0.32 47.99%
DPS 0.00 0.00 3.00 0.32 0.18 0.18 0.18 -
NAPS 0.2893 0.2207 0.1731 0.1144 0.0796 0.0704 7.3465 -41.64%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.20 0.18 0.335 0.825 0.215 0.15 0.215 -
P/RPS 0.37 0.46 1.29 6.55 1.23 1.06 1.60 -21.63%
P/EPS 5.91 3.80 3.38 24.88 12.37 -41.77 20.52 -18.71%
EY 16.92 26.34 29.57 4.02 8.08 -2.39 4.87 23.04%
DY 0.00 0.00 11.94 0.56 2.79 4.00 2.79 -
P/NAPS 0.69 0.64 1.46 5.00 0.83 0.65 0.01 102.39%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 22/04/24 26/04/23 25/04/22 12/03/21 29/04/20 29/04/19 26/04/18 -
Price 0.20 0.185 0.33 0.81 0.39 0.145 0.195 -
P/RPS 0.37 0.47 1.27 6.43 2.22 1.03 1.45 -20.34%
P/EPS 5.91 3.90 3.33 24.43 22.44 -40.38 18.61 -17.38%
EY 16.92 25.63 30.02 4.09 4.46 -2.48 5.37 21.05%
DY 0.00 0.00 12.12 0.57 1.54 4.14 3.08 -
P/NAPS 0.69 0.66 1.43 4.91 1.50 0.63 0.01 102.39%

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