[ESAFE] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -205.58%
YoY- -125.61%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 112,264 110,663 105,159 97,898 90,786 83,553 58,549 54.15%
PBT 1,344 1,841 1,630 119 1,196 1,176 408 120.91%
Tax -355 -487 -611 -432 -766 -826 -44 300.74%
NP 989 1,354 1,019 -313 430 350 364 94.35%
-
NP to SH 848 1,213 878 -454 430 350 30 822.30%
-
Tax Rate 26.41% 26.45% 37.48% 363.03% 64.05% 70.24% 10.78% -
Total Cost 111,275 109,309 104,140 98,211 90,356 83,203 58,185 53.89%
-
Net Worth 60,389 59,907 66,644 67,125 68,328 67,606 64,476 -4.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,661 4,330 - 4,159 7,626 7,626 - -
Div Payout % 1,021.39% 357.02% - 0.00% 1,773.60% 2,178.99% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 60,389 59,907 66,644 67,125 68,328 67,606 64,476 -4.26%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.88% 1.22% 0.97% -0.32% 0.47% 0.42% 0.62% -
ROE 1.40% 2.02% 1.32% -0.68% 0.63% 0.52% 0.05% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.66 46.00 43.71 40.69 37.73 34.73 25.33 50.10%
EPS 0.35 0.50 0.36 -0.19 0.18 0.15 0.01 963.08%
DPS 3.60 1.80 0.00 1.73 3.17 3.17 0.00 -
NAPS 0.251 0.249 0.277 0.279 0.284 0.281 0.279 -6.78%
Adjusted Per Share Value based on latest NOSH - 240,593
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.66 46.00 43.71 40.69 37.73 34.73 24.34 54.13%
EPS 0.35 0.50 0.36 -0.19 0.18 0.15 0.01 963.08%
DPS 3.60 1.80 0.00 1.73 3.17 3.17 0.00 -
NAPS 0.251 0.249 0.277 0.279 0.284 0.281 0.268 -4.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.21 0.22 0.26 0.28 0.325 0.395 0.41 -
P/RPS 0.45 0.48 0.59 0.69 0.86 1.14 1.62 -57.32%
P/EPS 59.58 43.64 71.25 -148.38 181.84 271.53 3,158.36 -92.86%
EY 1.68 2.29 1.40 -0.67 0.55 0.37 0.03 1353.02%
DY 17.14 8.18 0.00 6.17 9.75 8.02 0.00 -
P/NAPS 0.84 0.88 0.94 1.00 1.14 1.41 1.47 -31.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 20/08/18 30/05/18 27/02/18 28/11/17 - -
Price 0.25 0.22 0.265 0.33 0.32 0.36 0.00 -
P/RPS 0.54 0.48 0.61 0.81 0.85 1.04 0.00 -
P/EPS 70.93 43.64 72.62 -174.88 179.05 247.47 0.00 -
EY 1.41 2.29 1.38 -0.57 0.56 0.40 0.00 -
DY 14.40 8.18 0.00 5.24 9.91 8.81 0.00 -
P/NAPS 1.00 0.88 0.96 1.18 1.13 1.28 0.00 -

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