[ESCERAM] QoQ TTM Result on 31-Aug-2022 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -9.12%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 271,233 207,935 155,816 110,237 115,890 131,514 124,702 67.95%
PBT 25,910 31,982 39,375 50,834 54,350 57,065 53,927 -38.68%
Tax -1,915 -6,889 -7,103 -6,657 -5,738 -7,020 -7,373 -59.32%
NP 23,995 25,093 32,272 44,177 48,612 50,045 46,554 -35.74%
-
NP to SH 23,995 25,093 32,272 44,177 48,612 50,045 46,554 -35.74%
-
Tax Rate 7.39% 21.54% 18.04% 13.10% 10.56% 12.30% 13.67% -
Total Cost 247,238 182,842 123,544 66,060 67,278 81,469 78,148 115.66%
-
Net Worth 164,052 148,176 137,592 136,978 131,439 116,189 106,085 33.76%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - 20,151 20,151 -
Div Payout % - - - - - 40.27% 43.29% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 164,052 148,176 137,592 136,978 131,439 116,189 106,085 33.76%
NOSH 529,202 529,202 529,202 529,202 505,537 505,238 505,170 3.14%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 8.85% 12.07% 20.71% 40.07% 41.95% 38.05% 37.33% -
ROE 14.63% 16.93% 23.45% 32.25% 36.98% 43.07% 43.88% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 51.25 39.29 29.44 21.73 22.92 26.03 24.69 62.79%
EPS 4.53 4.74 6.10 8.71 9.62 9.91 9.22 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 3.99 -
NAPS 0.31 0.28 0.26 0.27 0.26 0.23 0.21 29.67%
Adjusted Per Share Value based on latest NOSH - 529,202
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 38.36 29.41 22.04 15.59 16.39 18.60 17.64 67.92%
EPS 3.39 3.55 4.56 6.25 6.87 7.08 6.58 -35.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.85 2.85 -
NAPS 0.232 0.2096 0.1946 0.1937 0.1859 0.1643 0.15 33.77%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.18 0.18 0.22 0.24 0.285 0.335 0.435 -
P/RPS 0.35 0.46 0.75 1.10 1.24 1.29 1.76 -65.96%
P/EPS 3.97 3.80 3.61 2.76 2.96 3.38 4.72 -10.90%
EY 25.19 26.34 27.72 36.28 33.74 29.57 21.19 12.23%
DY 0.00 0.00 0.00 0.00 0.00 11.94 9.17 -
P/NAPS 0.58 0.64 0.85 0.89 1.10 1.46 2.07 -57.21%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 25/07/23 26/04/23 31/01/23 28/10/22 29/07/22 25/04/22 21/01/22 -
Price 0.185 0.185 0.21 0.225 0.245 0.33 0.36 -
P/RPS 0.36 0.47 0.71 1.04 1.07 1.27 1.46 -60.71%
P/EPS 4.08 3.90 3.44 2.58 2.55 3.33 3.91 2.88%
EY 24.51 25.63 29.04 38.70 39.25 30.02 25.60 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 12.12 11.08 -
P/NAPS 0.60 0.66 0.81 0.83 0.94 1.43 1.71 -50.28%

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