[ESCERAM] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 64.19%
YoY- 225.78%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 106,444 92,911 58,615 44,957 38,315 35,128 36,035 105.46%
PBT 42,670 35,464 16,939 7,608 4,633 2,437 3,570 420.40%
Tax -6,240 -5,274 -1,518 -1 0 0 1 -
NP 36,430 30,190 15,421 7,607 4,633 2,437 3,571 368.39%
-
NP to SH 36,430 30,190 15,421 7,607 4,633 2,437 3,571 368.39%
-
Tax Rate 14.62% 14.87% 8.96% 0.01% 0.00% 0.00% -0.03% -
Total Cost 70,014 62,721 43,194 37,350 33,682 32,691 32,464 66.69%
-
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 20,151 22,284 2,132 2,132 2,132 1,233 1,233 540.73%
Div Payout % 55.32% 73.81% 13.83% 28.03% 46.03% 50.60% 34.53% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
NOSH 504,536 501,391 464,014 459,082 213,240 205,515 205,515 81.68%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 34.22% 32.49% 26.31% 16.92% 12.09% 6.94% 9.91% -
ROE 40.11% 35.25% 20.08% 11.02% 7.49% 4.56% 6.68% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 21.10 18.44 12.60 9.77 17.97 17.09 17.53 13.11%
EPS 7.22 5.99 3.32 1.65 2.17 1.19 1.74 157.55%
DPS 3.99 4.42 0.46 0.46 1.00 0.60 0.60 252.41%
NAPS 0.18 0.17 0.1651 0.15 0.29 0.26 0.26 -21.68%
Adjusted Per Share Value based on latest NOSH - 459,082
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 15.05 13.14 8.29 6.36 5.42 4.97 5.10 105.33%
EPS 5.15 4.27 2.18 1.08 0.66 0.34 0.51 365.22%
DPS 2.85 3.15 0.30 0.30 0.30 0.17 0.17 551.67%
NAPS 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 0.0756 42.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.485 0.60 0.825 0.50 1.11 0.465 0.215 -
P/RPS 2.30 3.25 6.55 5.12 6.18 2.72 1.23 51.60%
P/EPS 6.72 10.01 24.88 30.24 51.09 39.21 12.37 -33.34%
EY 14.89 9.99 4.02 3.31 1.96 2.55 8.08 50.14%
DY 8.24 7.37 0.56 0.93 0.90 1.29 2.79 105.44%
P/NAPS 2.69 3.53 5.00 3.33 3.83 1.79 0.83 118.53%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 29/04/20 -
Price 0.48 0.525 0.81 0.495 0.90 0.645 0.39 -
P/RPS 2.28 2.85 6.43 5.06 5.01 3.77 2.22 1.78%
P/EPS 6.65 8.76 24.43 29.93 41.42 54.39 22.44 -55.45%
EY 15.04 11.41 4.09 3.34 2.41 1.84 4.46 124.37%
DY 8.32 8.43 0.57 0.94 1.11 0.93 1.54 206.94%
P/NAPS 2.67 3.09 4.91 3.30 3.10 2.48 1.50 46.72%

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