[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2020 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 12.63%
YoY- 253.06%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 101,892 92,911 66,852 55,062 47,760 35,127 35,534 101.44%
PBT 41,632 35,463 22,930 14,426 12,808 2,437 3,594 409.67%
Tax -3,864 -5,272 -2,024 0 0 -1 0 -
NP 37,768 30,191 20,906 14,426 12,808 2,436 3,594 377.71%
-
NP to SH 37,768 30,191 20,906 14,426 12,808 2,436 3,594 377.71%
-
Tax Rate 9.28% 14.87% 8.83% 0.00% 0.00% 0.04% 0.00% -
Total Cost 64,124 62,720 45,945 40,636 34,952 32,691 31,940 58.94%
-
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - 20,151 - - 8,529 - - -
Div Payout % - 66.75% - - 66.60% - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
NOSH 504,536 501,391 464,014 459,082 213,240 205,515 205,515 81.68%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 37.07% 32.49% 31.27% 26.20% 26.82% 6.93% 10.12% -
ROE 41.59% 35.25% 27.22% 20.91% 20.71% 4.56% 6.73% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 20.20 18.44 14.37 11.97 22.40 17.09 17.29 10.89%
EPS 7.48 5.99 4.49 3.14 6.00 1.20 1.75 162.67%
DPS 0.00 4.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.18 0.17 0.1651 0.15 0.29 0.26 0.26 -21.68%
Adjusted Per Share Value based on latest NOSH - 459,082
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 14.41 13.14 9.45 7.79 6.75 4.97 5.03 101.32%
EPS 5.34 4.27 2.96 2.04 1.81 0.34 0.51 376.56%
DPS 0.00 2.85 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 0.0756 42.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.485 0.60 0.825 0.50 1.11 0.465 0.215 -
P/RPS 2.40 3.25 5.74 4.18 4.96 2.72 1.24 55.12%
P/EPS 6.48 10.01 18.36 15.94 18.48 39.23 12.29 -34.65%
EY 15.43 9.99 5.45 6.27 5.41 2.55 8.14 52.98%
DY 0.00 6.67 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 2.69 3.53 5.00 3.33 3.83 1.79 0.83 118.53%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 29/04/20 -
Price 0.48 0.525 0.81 0.495 0.90 0.645 0.39 -
P/RPS 2.38 2.85 5.64 4.14 4.02 3.77 2.26 3.49%
P/EPS 6.41 8.76 18.02 15.78 14.98 54.42 22.30 -56.34%
EY 15.60 11.41 5.55 6.34 6.67 1.84 4.48 129.21%
DY 0.00 7.62 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 2.67 3.09 4.91 3.30 3.10 2.48 1.50 46.72%

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