[ESCERAM] QoQ TTM Result on 31-May-2014 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 20.28%
YoY- 119.41%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 25,111 25,411 25,488 24,672 23,677 22,043 18,774 21.46%
PBT 5,137 4,289 3,469 2,785 2,366 1,757 1,354 143.84%
Tax -166 -208 -184 -163 -186 -104 -104 36.69%
NP 4,971 4,081 3,285 2,622 2,180 1,653 1,250 151.64%
-
NP to SH 4,971 4,081 3,285 2,622 2,180 1,653 1,250 151.64%
-
Tax Rate 3.23% 4.85% 5.30% 5.85% 7.86% 5.92% 7.68% -
Total Cost 20,140 21,330 22,203 22,050 21,497 20,390 17,524 9.74%
-
Net Worth 32,002 29,785 23,080 25,788 20,019 25,739 18,003 46.89%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 32,002 29,785 23,080 25,788 20,019 25,739 18,003 46.89%
NOSH 188,249 198,571 164,857 184,200 153,999 197,999 163,666 9.80%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 19.80% 16.06% 12.89% 10.63% 9.21% 7.50% 6.66% -
ROE 15.53% 13.70% 14.23% 10.17% 10.89% 6.42% 6.94% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 13.34 12.80 15.46 13.39 15.37 11.13 11.47 10.62%
EPS 2.64 2.06 1.99 1.42 1.42 0.83 0.76 129.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.14 0.14 0.13 0.13 0.11 33.77%
Adjusted Per Share Value based on latest NOSH - 184,200
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 3.55 3.59 3.60 3.49 3.35 3.12 2.66 21.28%
EPS 0.70 0.58 0.46 0.37 0.31 0.23 0.18 147.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0421 0.0326 0.0365 0.0283 0.0364 0.0255 46.83%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.24 0.22 0.16 0.11 0.11 0.10 0.095 -
P/RPS 1.80 1.72 1.03 0.82 0.72 0.90 0.83 67.78%
P/EPS 9.09 10.70 8.03 7.73 7.77 11.98 12.44 -18.92%
EY 11.00 9.34 12.45 12.94 12.87 8.35 8.04 23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.47 1.14 0.79 0.85 0.77 0.86 39.16%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 26/01/15 31/10/14 30/07/14 11/04/14 20/01/14 30/10/13 -
Price 0.305 0.225 0.195 0.155 0.105 0.10 0.10 -
P/RPS 2.29 1.76 1.26 1.16 0.68 0.90 0.87 90.97%
P/EPS 11.55 10.95 9.79 10.89 7.42 11.98 13.09 -8.02%
EY 8.66 9.13 10.22 9.18 13.48 8.35 7.64 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.50 1.39 1.11 0.81 0.77 0.91 57.18%

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