[ESCERAM] QoQ TTM Result on 28-Feb-2021 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 102.72%
YoY- 331.84%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 124,702 106,444 92,911 58,615 44,957 38,315 35,128 132.52%
PBT 53,927 42,670 35,464 16,939 7,608 4,633 2,437 686.71%
Tax -7,373 -6,240 -5,274 -1,518 -1 0 0 -
NP 46,554 36,430 30,190 15,421 7,607 4,633 2,437 613.32%
-
NP to SH 46,554 36,430 30,190 15,421 7,607 4,633 2,437 613.32%
-
Tax Rate 13.67% 14.62% 14.87% 8.96% 0.01% 0.00% 0.00% -
Total Cost 78,148 70,014 62,721 43,194 37,350 33,682 32,691 78.68%
-
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 20,151 20,151 22,284 2,132 2,132 2,132 1,233 542.91%
Div Payout % 43.29% 55.32% 73.81% 13.83% 28.03% 46.03% 50.60% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
NOSH 505,170 504,536 501,391 464,014 459,082 213,240 205,515 82.03%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 37.33% 34.22% 32.49% 26.31% 16.92% 12.09% 6.94% -
ROE 43.88% 40.11% 35.25% 20.08% 11.02% 7.49% 4.56% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 24.69 21.10 18.44 12.60 9.77 17.97 17.09 27.76%
EPS 9.22 7.22 5.99 3.32 1.65 2.17 1.19 291.06%
DPS 3.99 3.99 4.42 0.46 0.46 1.00 0.60 253.22%
NAPS 0.21 0.18 0.17 0.1651 0.15 0.29 0.26 -13.25%
Adjusted Per Share Value based on latest NOSH - 464,014
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 17.64 15.05 13.14 8.29 6.36 5.42 4.97 132.50%
EPS 6.58 5.15 4.27 2.18 1.08 0.66 0.34 619.52%
DPS 2.85 2.85 3.15 0.30 0.30 0.30 0.17 553.91%
NAPS 0.15 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 57.83%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.435 0.485 0.60 0.825 0.50 1.11 0.465 -
P/RPS 1.76 2.30 3.25 6.55 5.12 6.18 2.72 -25.16%
P/EPS 4.72 6.72 10.01 24.88 30.24 51.09 39.21 -75.58%
EY 21.19 14.89 9.99 4.02 3.31 1.96 2.55 309.73%
DY 9.17 8.24 7.37 0.56 0.93 0.90 1.29 269.26%
P/NAPS 2.07 2.69 3.53 5.00 3.33 3.83 1.79 10.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 -
Price 0.36 0.48 0.525 0.81 0.495 0.90 0.645 -
P/RPS 1.46 2.28 2.85 6.43 5.06 5.01 3.77 -46.83%
P/EPS 3.91 6.65 8.76 24.43 29.93 41.42 54.39 -82.68%
EY 25.60 15.04 11.41 4.09 3.34 2.41 1.84 477.54%
DY 11.08 8.32 8.43 0.57 0.94 1.11 0.93 420.85%
P/NAPS 1.71 2.67 3.09 4.91 3.30 3.10 2.48 -21.93%

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