[ESCERAM] QoQ TTM Result on 28-Feb-2022 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
25-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- 7.5%
YoY- 224.53%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 155,816 110,237 115,890 131,514 124,702 106,444 92,911 41.11%
PBT 39,375 50,834 54,350 57,065 53,927 42,670 35,464 7.21%
Tax -7,103 -6,657 -5,738 -7,020 -7,373 -6,240 -5,274 21.93%
NP 32,272 44,177 48,612 50,045 46,554 36,430 30,190 4.54%
-
NP to SH 32,272 44,177 48,612 50,045 46,554 36,430 30,190 4.54%
-
Tax Rate 18.04% 13.10% 10.56% 12.30% 13.67% 14.62% 14.87% -
Total Cost 123,544 66,060 67,278 81,469 78,148 70,014 62,721 57.07%
-
Net Worth 137,592 136,978 131,439 116,189 106,085 90,816 85,644 37.13%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - - 20,151 20,151 20,151 22,284 -
Div Payout % - - - 40.27% 43.29% 55.32% 73.81% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 137,592 136,978 131,439 116,189 106,085 90,816 85,644 37.13%
NOSH 529,202 529,202 505,537 505,238 505,170 504,536 501,391 3.66%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 20.71% 40.07% 41.95% 38.05% 37.33% 34.22% 32.49% -
ROE 23.45% 32.25% 36.98% 43.07% 43.88% 40.11% 35.25% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 29.44 21.73 22.92 26.03 24.69 21.10 18.44 36.56%
EPS 6.10 8.71 9.62 9.91 9.22 7.22 5.99 1.21%
DPS 0.00 0.00 0.00 4.00 3.99 3.99 4.42 -
NAPS 0.26 0.27 0.26 0.23 0.21 0.18 0.17 32.71%
Adjusted Per Share Value based on latest NOSH - 505,238
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 22.04 15.59 16.39 18.60 17.64 15.05 13.14 41.12%
EPS 4.56 6.25 6.87 7.08 6.58 5.15 4.27 4.47%
DPS 0.00 0.00 0.00 2.85 2.85 2.85 3.15 -
NAPS 0.1946 0.1937 0.1859 0.1643 0.15 0.1284 0.1211 37.15%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.22 0.24 0.285 0.335 0.435 0.485 0.60 -
P/RPS 0.75 1.10 1.24 1.29 1.76 2.30 3.25 -62.34%
P/EPS 3.61 2.76 2.96 3.38 4.72 6.72 10.01 -49.30%
EY 27.72 36.28 33.74 29.57 21.19 14.89 9.99 97.34%
DY 0.00 0.00 0.00 11.94 9.17 8.24 7.37 -
P/NAPS 0.85 0.89 1.10 1.46 2.07 2.69 3.53 -61.26%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 31/01/23 28/10/22 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 -
Price 0.21 0.225 0.245 0.33 0.36 0.48 0.525 -
P/RPS 0.71 1.04 1.07 1.27 1.46 2.28 2.85 -60.37%
P/EPS 3.44 2.58 2.55 3.33 3.91 6.65 8.76 -46.34%
EY 29.04 38.70 39.25 30.02 25.60 15.04 11.41 86.30%
DY 0.00 0.00 0.00 12.12 11.08 8.32 8.43 -
P/NAPS 0.81 0.83 0.94 1.43 1.71 2.67 3.09 -59.00%

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