[ESCERAM] YoY TTM Result on 31-Aug-2020 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
15-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 90.11%
YoY- 244.72%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 345,401 110,237 106,444 38,315 33,879 26,321 31,211 49.25%
PBT 21,817 50,834 42,670 4,633 1,344 126 4,544 29.86%
Tax -599 -6,657 -6,240 0 0 0 319 -
NP 21,218 44,177 36,430 4,633 1,344 126 4,863 27.81%
-
NP to SH 21,218 44,177 36,430 4,633 1,344 126 4,863 27.81%
-
Tax Rate 2.75% 13.10% 14.62% 0.00% 0.00% 0.00% -7.02% -
Total Cost 324,183 66,060 70,014 33,682 32,535 26,195 26,348 51.91%
-
Net Worth 169,772 136,978 90,816 61,839 51,378 49,323 51,378 22.03%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - - 20,151 2,132 1,233 1,233 1,233 -
Div Payout % - - 55.32% 46.03% 91.75% 978.64% 25.36% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 169,772 136,978 90,816 61,839 51,378 49,323 51,378 22.03%
NOSH 540,707 529,202 504,536 213,240 205,515 205,515 205,515 17.48%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 6.14% 40.07% 34.22% 12.09% 3.97% 0.48% 15.58% -
ROE 12.50% 32.25% 40.11% 7.49% 2.62% 0.26% 9.46% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 63.07 21.73 21.10 17.97 16.48 12.81 15.19 26.76%
EPS 3.87 8.71 7.22 2.17 0.65 0.06 2.37 8.51%
DPS 0.00 0.00 3.99 1.00 0.60 0.60 0.60 -
NAPS 0.31 0.27 0.18 0.29 0.25 0.24 0.25 3.64%
Adjusted Per Share Value based on latest NOSH - 213,240
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 48.85 15.59 15.05 5.42 4.79 3.72 4.41 49.27%
EPS 3.00 6.25 5.15 0.66 0.19 0.02 0.69 27.74%
DPS 0.00 0.00 2.85 0.30 0.17 0.17 0.17 -
NAPS 0.2401 0.1937 0.1284 0.0875 0.0727 0.0698 0.0727 22.02%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.25 0.24 0.485 1.11 0.17 0.21 0.35 -
P/RPS 0.40 1.10 2.30 6.18 1.03 1.64 2.30 -25.27%
P/EPS 6.45 2.76 6.72 51.09 26.00 342.53 14.79 -12.91%
EY 15.50 36.28 14.89 1.96 3.85 0.29 6.76 14.82%
DY 0.00 0.00 8.24 0.90 3.53 2.86 1.71 -
P/NAPS 0.81 0.89 2.69 3.83 0.68 0.88 1.40 -8.71%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 23/10/23 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 25/10/17 -
Price 0.21 0.225 0.48 0.90 0.18 0.19 0.345 -
P/RPS 0.33 1.04 2.28 5.01 1.09 1.48 2.27 -27.47%
P/EPS 5.42 2.58 6.65 41.42 27.52 309.90 14.58 -15.19%
EY 18.45 38.70 15.04 2.41 3.63 0.32 6.86 17.91%
DY 0.00 0.00 8.32 1.11 3.33 3.16 1.74 -
P/NAPS 0.68 0.83 2.67 3.10 0.72 0.79 1.38 -11.12%

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