[ESCERAM] QoQ TTM Result on 31-May-2021 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 95.77%
YoY- 1138.82%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 131,514 124,702 106,444 92,911 58,615 44,957 38,315 128.06%
PBT 57,065 53,927 42,670 35,464 16,939 7,608 4,633 435.79%
Tax -7,020 -7,373 -6,240 -5,274 -1,518 -1 0 -
NP 50,045 46,554 36,430 30,190 15,421 7,607 4,633 390.78%
-
NP to SH 50,045 46,554 36,430 30,190 15,421 7,607 4,633 390.78%
-
Tax Rate 12.30% 13.67% 14.62% 14.87% 8.96% 0.01% 0.00% -
Total Cost 81,469 78,148 70,014 62,721 43,194 37,350 33,682 80.48%
-
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 20,151 20,151 20,151 22,284 2,132 2,132 2,132 348.87%
Div Payout % 40.27% 43.29% 55.32% 73.81% 13.83% 28.03% 46.03% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
NOSH 505,238 505,170 504,536 501,391 464,014 459,082 213,240 78.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 38.05% 37.33% 34.22% 32.49% 26.31% 16.92% 12.09% -
ROE 43.07% 43.88% 40.11% 35.25% 20.08% 11.02% 7.49% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 26.03 24.69 21.10 18.44 12.60 9.77 17.97 28.10%
EPS 9.91 9.22 7.22 5.99 3.32 1.65 2.17 176.02%
DPS 4.00 3.99 3.99 4.42 0.46 0.46 1.00 152.62%
NAPS 0.23 0.21 0.18 0.17 0.1651 0.15 0.29 -14.35%
Adjusted Per Share Value based on latest NOSH - 501,391
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 18.60 17.64 15.05 13.14 8.29 6.36 5.42 128.02%
EPS 7.08 6.58 5.15 4.27 2.18 1.08 0.66 388.51%
DPS 2.85 2.85 2.85 3.15 0.30 0.30 0.30 350.40%
NAPS 0.1643 0.15 0.1284 0.1211 0.1086 0.0976 0.0875 52.37%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.335 0.435 0.485 0.60 0.825 0.50 1.11 -
P/RPS 1.29 1.76 2.30 3.25 6.55 5.12 6.18 -64.91%
P/EPS 3.38 4.72 6.72 10.01 24.88 30.24 51.09 -83.72%
EY 29.57 21.19 14.89 9.99 4.02 3.31 1.96 513.60%
DY 11.94 9.17 8.24 7.37 0.56 0.93 0.90 463.07%
P/NAPS 1.46 2.07 2.69 3.53 5.00 3.33 3.83 -47.51%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 -
Price 0.33 0.36 0.48 0.525 0.81 0.495 0.90 -
P/RPS 1.27 1.46 2.28 2.85 6.43 5.06 5.01 -60.04%
P/EPS 3.33 3.91 6.65 8.76 24.43 29.93 41.42 -81.45%
EY 30.02 25.60 15.04 11.41 4.09 3.34 2.41 439.84%
DY 12.12 11.08 8.32 8.43 0.57 0.94 1.11 394.33%
P/NAPS 1.43 1.71 2.67 3.09 4.91 3.30 3.10 -40.38%

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