[ESAFE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -44.43%
YoY- 111.63%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 116,264 117,780 108,844 103,356 105,474 97,220 118,144 -1.06%
PBT 5,978 8,918 11,252 4,151 7,116 4,796 8,608 -21.56%
Tax -1,182 -1,738 -2,336 -748 -992 -804 -1,472 -13.59%
NP 4,796 7,180 8,916 3,403 6,124 3,992 7,136 -23.25%
-
NP to SH 4,796 7,180 8,916 3,403 6,124 3,992 7,136 -23.25%
-
Tax Rate 19.77% 19.49% 20.76% 18.02% 13.94% 16.76% 17.10% -
Total Cost 111,468 110,600 99,928 99,953 99,350 93,228 111,008 0.27%
-
Net Worth 65,922 65,922 64,719 62,554 66,163 63,757 63,516 2.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,405 3,207 - - -
Div Payout % - - - 70.70% 52.38% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 65,922 65,922 64,719 62,554 66,163 63,757 63,516 2.50%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.13% 6.10% 8.19% 3.29% 5.81% 4.11% 6.04% -
ROE 7.28% 10.89% 13.78% 5.44% 9.26% 6.26% 11.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.32 48.95 45.24 42.96 43.84 40.41 49.11 -1.07%
EPS 1.99 2.98 3.72 1.41 2.55 1.66 2.96 -23.23%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.274 0.274 0.269 0.26 0.275 0.265 0.264 2.50%
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.32 48.95 45.24 42.96 43.84 40.41 49.11 -1.07%
EPS 1.99 2.98 3.72 1.41 2.55 1.66 2.96 -23.23%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.274 0.274 0.269 0.26 0.275 0.265 0.264 2.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.305 0.32 0.25 0.28 0.205 0.18 0.13 -
P/RPS 0.63 0.65 0.55 0.65 0.47 0.45 0.26 80.30%
P/EPS 15.30 10.72 6.75 19.80 8.05 10.85 4.38 130.04%
EY 6.54 9.33 14.82 5.05 12.42 9.22 22.82 -56.49%
DY 0.00 0.00 0.00 3.57 6.50 0.00 0.00 -
P/NAPS 1.11 1.17 0.93 1.08 0.75 0.68 0.49 72.39%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 24/08/21 25/05/21 24/02/21 19/11/20 13/08/20 30/06/20 -
Price 0.315 0.345 0.24 0.27 0.28 0.24 0.18 -
P/RPS 0.65 0.70 0.53 0.63 0.64 0.59 0.37 45.54%
P/EPS 15.80 11.56 6.48 19.09 11.00 14.46 6.07 89.11%
EY 6.33 8.65 15.44 5.24 9.09 6.91 16.48 -47.12%
DY 0.00 0.00 0.00 3.70 4.76 0.00 0.00 -
P/NAPS 1.15 1.26 0.89 1.04 1.02 0.91 0.68 41.90%

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