[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 64.35%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 33,124 26,616 24,500 21,236 14,832 24,040 22,316 6.79%
PBT 8,168 6,144 4,700 1,964 1,744 2,084 540 57.19%
Tax -92 -104 -84 0 0 0 0 -
NP 8,076 6,040 4,616 1,964 1,744 2,084 540 56.89%
-
NP to SH 8,076 6,040 4,616 1,964 1,744 2,084 540 56.89%
-
Tax Rate 1.13% 1.69% 1.79% 0.00% 0.00% 0.00% 0.00% -
Total Cost 25,048 20,576 19,884 19,272 13,088 21,956 21,776 2.35%
-
Net Worth 45,213 38,828 23,080 18,003 15,986 1,910,333 15,299 19.77%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 493 - - - - - - -
Div Payout % 6.11% - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 45,213 38,828 23,080 18,003 15,986 1,910,333 15,299 19.77%
NOSH 205,515 215,714 164,857 163,666 145,333 173,666 44,999 28.77%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 24.38% 22.69% 18.84% 9.25% 11.76% 8.67% 2.42% -
ROE 17.86% 15.56% 20.00% 10.91% 10.91% 0.11% 3.53% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 16.12 12.34 14.86 12.98 10.21 13.84 49.59 -17.06%
EPS 4.00 2.80 2.80 1.20 1.20 1.20 1.20 22.19%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.18 0.14 0.11 0.11 11.00 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 163,666
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 4.68 3.76 3.46 3.00 2.10 3.40 3.16 6.75%
EPS 1.14 0.85 0.65 0.28 0.25 0.29 0.08 55.64%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0549 0.0326 0.0255 0.0226 2.7016 0.0216 19.79%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.48 0.305 0.16 0.095 0.09 0.06 0.12 -
P/RPS 2.98 2.47 1.08 0.73 0.88 0.43 0.24 52.11%
P/EPS 12.21 10.89 5.71 7.92 7.50 5.00 10.00 3.38%
EY 8.19 9.18 17.50 12.63 13.33 20.00 10.00 -3.27%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.69 1.14 0.86 0.82 0.01 0.35 35.60%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 28/10/16 27/10/15 31/10/14 30/10/13 23/10/12 21/10/11 29/10/10 -
Price 0.47 0.55 0.195 0.10 0.09 0.09 0.05 -
P/RPS 2.92 4.46 1.31 0.77 0.88 0.65 0.10 75.39%
P/EPS 11.96 19.64 6.96 8.33 7.50 7.50 4.17 19.17%
EY 8.36 5.09 14.36 12.00 13.33 13.33 24.00 -16.10%
DY 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.06 1.39 0.91 0.82 0.01 0.15 55.67%

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