[ESAFE] QoQ Cumulative 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- -25.91%
YoY- 111.63%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 87,198 58,890 27,211 103,356 79,106 48,610 29,536 105.66%
PBT 4,484 4,459 2,813 4,151 5,337 2,398 2,152 63.06%
Tax -887 -869 -584 -748 -744 -402 -368 79.67%
NP 3,597 3,590 2,229 3,403 4,593 1,996 1,784 59.53%
-
NP to SH 3,597 3,590 2,229 3,403 4,593 1,996 1,784 59.53%
-
Tax Rate 19.78% 19.49% 20.76% 18.02% 13.94% 16.76% 17.10% -
Total Cost 83,601 55,300 24,982 99,953 74,513 46,614 27,752 108.44%
-
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 2,405 - - -
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 5.46% 5.45% 3.44% 5.44% 6.94% 3.13% 2.81% -
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 36.24 24.48 11.31 42.96 32.88 20.20 12.28 105.60%
EPS 1.49 1.49 0.93 1.41 1.91 0.83 0.74 59.38%
DPS 0.00 0.00 0.00 1.00 1.00 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 36.24 24.48 11.31 42.96 32.88 20.20 12.28 105.60%
EPS 1.49 1.49 0.93 1.41 1.91 0.83 0.74 59.38%
DPS 0.00 0.00 0.00 1.00 1.00 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 0.84 1.31 2.21 0.65 0.62 0.89 1.06 -14.35%
P/EPS 20.40 21.45 26.98 19.80 10.74 21.70 17.53 10.62%
EY 4.90 4.66 3.71 5.05 9.31 4.61 5.70 -9.58%
DY 0.00 0.00 0.00 3.57 4.88 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 0.87 1.41 2.12 0.63 0.85 1.19 1.47 -29.48%
P/EPS 21.07 23.12 25.91 19.09 14.67 28.93 24.28 -9.01%
EY 4.75 4.33 3.86 5.24 6.82 3.46 4.12 9.94%
DY 0.00 0.00 0.00 3.70 3.57 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