[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2021 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
21-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 24.85%
YoY- 226.87%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 79,280 115,891 118,322 118,644 101,892 92,911 66,852 12.00%
PBT 27,568 54,351 51,732 51,356 41,632 35,463 22,930 13.02%
Tax -7,540 -5,739 -4,352 -4,202 -3,864 -5,272 -2,024 139.73%
NP 20,028 48,612 47,380 47,154 37,768 30,191 20,906 -2.81%
-
NP to SH 20,028 48,612 47,380 47,154 37,768 30,191 20,906 -2.81%
-
Tax Rate 27.35% 10.56% 8.41% 8.18% 9.28% 14.87% 8.83% -
Total Cost 59,252 67,279 70,942 71,490 64,124 62,720 45,945 18.42%
-
Net Worth 136,978 131,439 116,189 106,085 90,816 85,644 76,795 46.92%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - 20,151 - -
Div Payout % - - - - - 66.75% - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 136,978 131,439 116,189 106,085 90,816 85,644 76,795 46.92%
NOSH 529,202 505,537 505,238 505,170 504,536 501,391 464,014 9.13%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 25.26% 41.95% 40.04% 39.74% 37.07% 32.49% 31.27% -
ROE 14.62% 36.98% 40.78% 44.45% 41.59% 35.25% 27.22% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 15.63 22.92 23.42 23.49 20.20 18.44 14.37 5.74%
EPS 3.96 9.62 9.37 9.34 7.48 5.99 4.49 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.27 0.26 0.23 0.21 0.18 0.17 0.1651 38.68%
Adjusted Per Share Value based on latest NOSH - 505,170
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 11.21 16.39 16.73 16.78 14.41 13.14 9.45 12.02%
EPS 2.83 6.87 6.70 6.67 5.34 4.27 2.96 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.1937 0.1859 0.1643 0.15 0.1284 0.1211 0.1086 46.91%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.24 0.285 0.335 0.435 0.485 0.60 0.825 -
P/RPS 1.54 1.24 1.43 1.85 2.40 3.25 5.74 -58.30%
P/EPS 6.08 2.96 3.57 4.66 6.48 10.01 18.36 -52.03%
EY 16.45 33.74 28.00 21.46 15.43 9.99 5.45 108.43%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.89 1.10 1.46 2.07 2.69 3.53 5.00 -68.25%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 -
Price 0.225 0.245 0.33 0.36 0.48 0.525 0.81 -
P/RPS 1.44 1.07 1.41 1.53 2.38 2.85 5.64 -59.65%
P/EPS 5.70 2.55 3.52 3.86 6.41 8.76 18.02 -53.47%
EY 17.55 39.25 28.42 25.93 15.60 11.41 5.55 114.98%
DY 0.00 0.00 0.00 0.00 0.00 7.62 0.00 -
P/NAPS 0.83 0.94 1.43 1.71 2.67 3.09 4.91 -69.32%

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