[ESAFE] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 293.39%
YoY- 2826.67%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 112,291 112,264 110,663 105,159 97,898 90,786 83,553 21.80%
PBT 444 1,344 1,841 1,630 119 1,196 1,176 -47.79%
Tax -357 -355 -487 -611 -432 -766 -826 -42.86%
NP 87 989 1,354 1,019 -313 430 350 -60.49%
-
NP to SH 87 848 1,213 878 -454 430 350 -60.49%
-
Tax Rate 80.41% 26.41% 26.45% 37.48% 363.03% 64.05% 70.24% -
Total Cost 112,204 111,275 109,309 104,140 98,211 90,356 83,203 22.08%
-
Net Worth 59,426 60,389 59,907 66,644 67,125 68,328 67,606 -8.24%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 8,661 8,661 4,330 - 4,159 7,626 7,626 8.86%
Div Payout % 9,955.60% 1,021.39% 357.02% - 0.00% 1,773.60% 2,178.99% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 59,426 60,389 59,907 66,644 67,125 68,328 67,606 -8.24%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.08% 0.88% 1.22% 0.97% -0.32% 0.47% 0.42% -
ROE 0.15% 1.40% 2.02% 1.32% -0.68% 0.63% 0.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 46.67 46.66 46.00 43.71 40.69 37.73 34.73 21.79%
EPS 0.04 0.35 0.50 0.36 -0.19 0.18 0.15 -58.60%
DPS 3.60 3.60 1.80 0.00 1.73 3.17 3.17 8.85%
NAPS 0.247 0.251 0.249 0.277 0.279 0.284 0.281 -8.24%
Adjusted Per Share Value based on latest NOSH - 240,593
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 46.67 46.66 46.00 43.71 40.69 37.73 34.73 21.79%
EPS 0.04 0.35 0.50 0.36 -0.19 0.18 0.15 -58.60%
DPS 3.60 3.60 1.80 0.00 1.73 3.17 3.17 8.85%
NAPS 0.247 0.251 0.249 0.277 0.279 0.284 0.281 -8.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.21 0.21 0.22 0.26 0.28 0.325 0.395 -
P/RPS 0.45 0.45 0.48 0.59 0.69 0.86 1.14 -46.21%
P/EPS 580.74 59.58 43.64 71.25 -148.38 181.84 271.53 66.07%
EY 0.17 1.68 2.29 1.40 -0.67 0.55 0.37 -40.48%
DY 17.14 17.14 8.18 0.00 6.17 9.75 8.02 65.99%
P/NAPS 0.85 0.84 0.88 0.94 1.00 1.14 1.41 -28.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 26/02/19 29/11/18 20/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.21 0.25 0.22 0.265 0.33 0.32 0.36 -
P/RPS 0.45 0.54 0.48 0.61 0.81 0.85 1.04 -42.82%
P/EPS 580.74 70.93 43.64 72.62 -174.88 179.05 247.47 76.68%
EY 0.17 1.41 2.29 1.38 -0.57 0.56 0.40 -43.50%
DY 17.14 14.40 8.18 0.00 5.24 9.91 8.81 55.90%
P/NAPS 0.85 1.00 0.88 0.96 1.18 1.13 1.28 -23.90%

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