[ESAFE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -89.74%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 116,613 115,545 112,630 112,291 112,264 110,663 105,159 7.11%
PBT 1,978 2,751 1,732 444 1,344 1,841 1,630 13.72%
Tax -267 -723 -306 -357 -355 -487 -611 -42.32%
NP 1,711 2,028 1,426 87 989 1,354 1,019 41.13%
-
NP to SH 1,711 2,028 1,426 87 848 1,213 878 55.82%
-
Tax Rate 13.50% 26.28% 17.67% 80.41% 26.41% 26.45% 37.48% -
Total Cost 114,902 113,517 111,204 112,204 111,275 109,309 104,140 6.75%
-
Net Worth 61,592 61,832 60,389 59,426 60,389 59,907 66,644 -5.10%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 4,330 8,661 8,661 8,661 4,330 - -
Div Payout % - 213.54% 607.39% 9,955.60% 1,021.39% 357.02% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 61,592 61,832 60,389 59,426 60,389 59,907 66,644 -5.10%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.47% 1.76% 1.27% 0.08% 0.88% 1.22% 0.97% -
ROE 2.78% 3.28% 2.36% 0.15% 1.40% 2.02% 1.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.47 48.02 46.81 46.67 46.66 46.00 43.71 7.11%
EPS 0.71 0.84 0.59 0.04 0.35 0.50 0.36 57.07%
DPS 0.00 1.80 3.60 3.60 3.60 1.80 0.00 -
NAPS 0.256 0.257 0.251 0.247 0.251 0.249 0.277 -5.10%
Adjusted Per Share Value based on latest NOSH - 240,593
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.47 48.02 46.81 46.67 46.66 46.00 43.71 7.11%
EPS 0.71 0.84 0.59 0.04 0.35 0.50 0.36 57.07%
DPS 0.00 1.80 3.60 3.60 3.60 1.80 0.00 -
NAPS 0.256 0.257 0.251 0.247 0.251 0.249 0.277 -5.10%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.19 0.195 0.20 0.21 0.21 0.22 0.26 -
P/RPS 0.39 0.41 0.43 0.45 0.45 0.48 0.59 -24.06%
P/EPS 26.72 23.13 33.74 580.74 59.58 43.64 71.25 -47.90%
EY 3.74 4.32 2.96 0.17 1.68 2.29 1.40 92.18%
DY 0.00 9.23 18.00 17.14 17.14 8.18 0.00 -
P/NAPS 0.74 0.76 0.80 0.85 0.84 0.88 0.94 -14.70%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 15/08/19 24/05/19 26/02/19 29/11/18 20/08/18 -
Price 0.19 0.19 0.20 0.21 0.25 0.22 0.265 -
P/RPS 0.39 0.40 0.43 0.45 0.54 0.48 0.61 -25.72%
P/EPS 26.72 22.54 33.74 580.74 70.93 43.64 72.62 -48.55%
EY 3.74 4.44 2.96 0.17 1.41 2.29 1.38 94.03%
DY 0.00 9.47 18.00 17.14 14.40 8.18 0.00 -
P/NAPS 0.74 0.74 0.80 0.85 1.00 0.88 0.96 -15.89%

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