[ESCERAM] QoQ Annualized Quarter 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- 0.48%
YoY- 126.63%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 198,494 79,280 115,891 118,322 118,644 101,892 92,911 65.80%
PBT 21,404 27,568 54,351 51,732 51,356 41,632 35,463 -28.55%
Tax -6,932 -7,540 -5,739 -4,352 -4,202 -3,864 -5,272 20.00%
NP 14,472 20,028 48,612 47,380 47,154 37,768 30,191 -38.72%
-
NP to SH 14,472 20,028 48,612 47,380 47,154 37,768 30,191 -38.72%
-
Tax Rate 32.39% 27.35% 10.56% 8.41% 8.18% 9.28% 14.87% -
Total Cost 184,022 59,252 67,279 70,942 71,490 64,124 62,720 104.81%
-
Net Worth 137,592 136,978 131,439 116,189 106,085 90,816 85,644 37.13%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - 20,151 -
Div Payout % - - - - - - 66.75% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 137,592 136,978 131,439 116,189 106,085 90,816 85,644 37.13%
NOSH 529,202 529,202 505,537 505,238 505,170 504,536 501,391 3.66%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 7.29% 25.26% 41.95% 40.04% 39.74% 37.07% 32.49% -
ROE 10.52% 14.62% 36.98% 40.78% 44.45% 41.59% 35.25% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 37.51 15.63 22.92 23.42 23.49 20.20 18.44 60.47%
EPS 2.74 3.96 9.62 9.37 9.34 7.48 5.99 -40.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.26 0.27 0.26 0.23 0.21 0.18 0.17 32.71%
Adjusted Per Share Value based on latest NOSH - 505,238
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 28.07 11.21 16.39 16.73 16.78 14.41 13.14 65.79%
EPS 2.05 2.83 6.87 6.70 6.67 5.34 4.27 -38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.85 -
NAPS 0.1946 0.1937 0.1859 0.1643 0.15 0.1284 0.1211 37.15%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.22 0.24 0.285 0.335 0.435 0.485 0.60 -
P/RPS 0.59 1.54 1.24 1.43 1.85 2.40 3.25 -67.90%
P/EPS 8.04 6.08 2.96 3.57 4.66 6.48 10.01 -13.58%
EY 12.43 16.45 33.74 28.00 21.46 15.43 9.99 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.85 0.89 1.10 1.46 2.07 2.69 3.53 -61.26%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 31/01/23 28/10/22 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 -
Price 0.21 0.225 0.245 0.33 0.36 0.48 0.525 -
P/RPS 0.56 1.44 1.07 1.41 1.53 2.38 2.85 -66.16%
P/EPS 7.68 5.70 2.55 3.52 3.86 6.41 8.76 -8.39%
EY 13.02 17.55 39.25 28.42 25.93 15.60 11.41 9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.62 -
P/NAPS 0.81 0.83 0.94 1.43 1.71 2.67 3.09 -59.00%

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