[ESCERAM] QoQ Annualized Quarter Result on 31-Aug-2021 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 25.1%
YoY- 194.88%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 115,891 118,322 118,644 101,892 92,911 66,852 55,062 64.30%
PBT 54,351 51,732 51,356 41,632 35,463 22,930 14,426 142.32%
Tax -5,739 -4,352 -4,202 -3,864 -5,272 -2,024 0 -
NP 48,612 47,380 47,154 37,768 30,191 20,906 14,426 124.93%
-
NP to SH 48,612 47,380 47,154 37,768 30,191 20,906 14,426 124.93%
-
Tax Rate 10.56% 8.41% 8.18% 9.28% 14.87% 8.83% 0.00% -
Total Cost 67,279 70,942 71,490 64,124 62,720 45,945 40,636 39.99%
-
Net Worth 131,439 116,189 106,085 90,816 85,644 76,795 69,000 53.72%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - 20,151 - - -
Div Payout % - - - - 66.75% - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 131,439 116,189 106,085 90,816 85,644 76,795 69,000 53.72%
NOSH 505,537 505,238 505,170 504,536 501,391 464,014 459,082 6.64%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 41.95% 40.04% 39.74% 37.07% 32.49% 31.27% 26.20% -
ROE 36.98% 40.78% 44.45% 41.59% 35.25% 27.22% 20.91% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 22.92 23.42 23.49 20.20 18.44 14.37 11.97 54.25%
EPS 9.62 9.37 9.34 7.48 5.99 4.49 3.14 111.08%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.26 0.23 0.21 0.18 0.17 0.1651 0.15 44.34%
Adjusted Per Share Value based on latest NOSH - 504,536
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 16.39 16.73 16.78 14.41 13.14 9.45 7.79 64.26%
EPS 6.87 6.70 6.67 5.34 4.27 2.96 2.04 124.83%
DPS 0.00 0.00 0.00 0.00 2.85 0.00 0.00 -
NAPS 0.1859 0.1643 0.15 0.1284 0.1211 0.1086 0.0976 53.71%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.285 0.335 0.435 0.485 0.60 0.825 0.50 -
P/RPS 1.24 1.43 1.85 2.40 3.25 5.74 4.18 -55.55%
P/EPS 2.96 3.57 4.66 6.48 10.01 18.36 15.94 -67.48%
EY 33.74 28.00 21.46 15.43 9.99 5.45 6.27 207.39%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.10 1.46 2.07 2.69 3.53 5.00 3.33 -52.24%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 -
Price 0.245 0.33 0.36 0.48 0.525 0.81 0.495 -
P/RPS 1.07 1.41 1.53 2.38 2.85 5.64 4.14 -59.45%
P/EPS 2.55 3.52 3.86 6.41 8.76 18.02 15.78 -70.36%
EY 39.25 28.42 25.93 15.60 11.41 5.55 6.34 237.53%
DY 0.00 0.00 0.00 0.00 7.62 0.00 0.00 -
P/NAPS 0.94 1.43 1.71 2.67 3.09 4.91 3.30 -56.74%

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