[ESCERAM] YoY TTM Result on 31-Aug-2022 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -9.12%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 392,200 345,401 110,237 106,444 38,315 33,879 26,321 56.80%
PBT 1,860 21,817 50,834 42,670 4,633 1,344 126 56.55%
Tax -1,184 -599 -6,657 -6,240 0 0 0 -
NP 676 21,218 44,177 36,430 4,633 1,344 126 32.27%
-
NP to SH 676 21,218 44,177 36,430 4,633 1,344 126 32.27%
-
Tax Rate 63.66% 2.75% 13.10% 14.62% 0.00% 0.00% 0.00% -
Total Cost 391,524 324,183 66,060 70,014 33,682 32,535 26,195 56.88%
-
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 3,349 - - 20,151 2,132 1,233 1,233 18.10%
Div Payout % 495.46% - - 55.32% 46.03% 91.75% 978.64% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
NOSH 672,739 540,707 529,202 504,536 213,240 205,515 205,515 21.83%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 0.17% 6.14% 40.07% 34.22% 12.09% 3.97% 0.48% -
ROE 0.36% 12.50% 32.25% 40.11% 7.49% 2.62% 0.26% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 58.30 63.07 21.73 21.10 17.97 16.48 12.81 28.70%
EPS 0.10 3.87 8.71 7.22 2.17 0.65 0.06 8.87%
DPS 0.50 0.00 0.00 3.99 1.00 0.60 0.60 -2.99%
NAPS 0.28 0.31 0.27 0.18 0.29 0.25 0.24 2.60%
Adjusted Per Share Value based on latest NOSH - 529,202
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 55.46 48.85 15.59 15.05 5.42 4.79 3.72 56.81%
EPS 0.10 3.00 6.25 5.15 0.66 0.19 0.02 30.73%
DPS 0.47 0.00 0.00 2.85 0.30 0.17 0.17 18.45%
NAPS 0.2664 0.2401 0.1937 0.1284 0.0875 0.0727 0.0698 24.98%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.155 0.25 0.24 0.485 1.11 0.17 0.21 -
P/RPS 0.27 0.40 1.10 2.30 6.18 1.03 1.64 -25.94%
P/EPS 154.25 6.45 2.76 6.72 51.09 26.00 342.53 -12.43%
EY 0.65 15.50 36.28 14.89 1.96 3.85 0.29 14.38%
DY 3.23 0.00 0.00 8.24 0.90 3.53 2.86 2.04%
P/NAPS 0.55 0.81 0.89 2.69 3.83 0.68 0.88 -7.52%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 28/10/24 23/10/23 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 -
Price 0.15 0.21 0.225 0.48 0.90 0.18 0.19 -
P/RPS 0.26 0.33 1.04 2.28 5.01 1.09 1.48 -25.14%
P/EPS 149.28 5.42 2.58 6.65 41.42 27.52 309.90 -11.45%
EY 0.67 18.45 38.70 15.04 2.41 3.63 0.32 13.09%
DY 3.33 0.00 0.00 8.32 1.11 3.33 3.16 0.87%
P/NAPS 0.54 0.68 0.83 2.67 3.10 0.72 0.79 -6.13%

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