[ESCERAM] QoQ Annualized Quarter Result on 28-Feb-2021 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 44.92%
YoY- 481.6%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 118,644 101,892 92,911 66,852 55,062 47,760 35,127 124.94%
PBT 51,356 41,632 35,463 22,930 14,426 12,808 2,437 661.52%
Tax -4,202 -3,864 -5,272 -2,024 0 0 -1 25807.96%
NP 47,154 37,768 30,191 20,906 14,426 12,808 2,436 619.63%
-
NP to SH 47,154 37,768 30,191 20,906 14,426 12,808 2,436 619.63%
-
Tax Rate 8.18% 9.28% 14.87% 8.83% 0.00% 0.00% 0.04% -
Total Cost 71,490 64,124 62,720 45,945 40,636 34,952 32,691 68.39%
-
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - 20,151 - - 8,529 - -
Div Payout % - - 66.75% - - 66.60% - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
NOSH 505,170 504,536 501,391 464,014 459,082 213,240 205,515 82.03%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 39.74% 37.07% 32.49% 31.27% 26.20% 26.82% 6.93% -
ROE 44.45% 41.59% 35.25% 27.22% 20.91% 20.71% 4.56% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 23.49 20.20 18.44 14.37 11.97 22.40 17.09 23.59%
EPS 9.34 7.48 5.99 4.49 3.14 6.00 1.20 292.25%
DPS 0.00 0.00 4.00 0.00 0.00 4.00 0.00 -
NAPS 0.21 0.18 0.17 0.1651 0.15 0.29 0.26 -13.25%
Adjusted Per Share Value based on latest NOSH - 464,014
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 16.78 14.41 13.14 9.45 7.79 6.75 4.97 124.88%
EPS 6.67 5.34 4.27 2.96 2.04 1.81 0.34 626.06%
DPS 0.00 0.00 2.85 0.00 0.00 1.21 0.00 -
NAPS 0.15 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 57.83%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.435 0.485 0.60 0.825 0.50 1.11 0.465 -
P/RPS 1.85 2.40 3.25 5.74 4.18 4.96 2.72 -22.64%
P/EPS 4.66 6.48 10.01 18.36 15.94 18.48 39.23 -75.80%
EY 21.46 15.43 9.99 5.45 6.27 5.41 2.55 313.20%
DY 0.00 0.00 6.67 0.00 0.00 3.60 0.00 -
P/NAPS 2.07 2.69 3.53 5.00 3.33 3.83 1.79 10.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 -
Price 0.36 0.48 0.525 0.81 0.495 0.90 0.645 -
P/RPS 1.53 2.38 2.85 5.64 4.14 4.02 3.77 -45.15%
P/EPS 3.86 6.41 8.76 18.02 15.78 14.98 54.42 -82.83%
EY 25.93 15.60 11.41 5.55 6.34 6.67 1.84 482.49%
DY 0.00 0.00 7.62 0.00 0.00 4.44 0.00 -
P/NAPS 1.71 2.67 3.09 4.91 3.30 3.10 2.48 -21.93%

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