[ESCERAM] YoY Annualized Quarter Result on 31-May-2018 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- -80.12%
YoY- -96.3%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 92,911 35,127 32,486 25,186 33,266 29,952 24,951 24.47%
PBT 35,463 2,437 785 235 6,031 7,185 5,698 35.58%
Tax -5,272 -1 1 -1 296 79 -106 91.65%
NP 30,191 2,436 786 234 6,327 7,264 5,592 32.41%
-
NP to SH 30,191 2,436 786 234 6,327 7,264 5,592 32.41%
-
Tax Rate 14.87% 0.04% -0.13% 0.43% -4.91% -1.10% 1.86% -
Total Cost 62,720 32,691 31,700 24,952 26,939 22,688 19,359 21.62%
-
Net Worth 85,644 53,433 51,378 4,932,362 49,323 43,158 33,951 16.65%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 20,151 - - - 1,233 - - -
Div Payout % 66.75% - - - 19.49% - - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 85,644 53,433 51,378 4,932,362 49,323 43,158 33,951 16.65%
NOSH 501,391 205,515 205,515 205,515 205,515 205,515 199,714 16.56%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 32.49% 6.93% 2.42% 0.93% 19.02% 24.25% 22.41% -
ROE 35.25% 4.56% 1.53% 0.00% 12.83% 16.83% 16.47% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 18.44 17.09 15.81 12.26 16.19 14.57 12.49 6.70%
EPS 5.99 1.20 0.40 0.11 3.10 3.50 2.80 13.49%
DPS 4.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.17 0.26 0.25 24.00 0.24 0.21 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 205,515
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 13.14 4.97 4.59 3.56 4.70 4.24 3.53 24.46%
EPS 4.27 0.34 0.11 0.03 0.89 1.03 0.79 32.44%
DPS 2.85 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1211 0.0756 0.0727 6.9753 0.0698 0.061 0.048 16.66%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.60 0.465 0.135 0.20 0.40 0.54 0.275 -
P/RPS 3.25 2.72 0.85 1.63 2.47 3.71 2.20 6.71%
P/EPS 10.01 39.23 35.30 175.65 12.99 15.28 9.82 0.31%
EY 9.99 2.55 2.83 0.57 7.70 6.55 10.18 -0.31%
DY 6.67 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 3.53 1.79 0.54 0.01 1.67 2.57 1.62 13.84%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 26/07/21 27/07/20 31/07/19 30/07/18 27/07/17 25/07/16 29/07/15 -
Price 0.525 0.645 0.18 0.215 0.41 0.605 0.315 -
P/RPS 2.85 3.77 1.14 1.75 2.53 4.15 2.52 2.07%
P/EPS 8.76 54.42 47.06 188.83 13.32 17.12 11.25 -4.08%
EY 11.41 1.84 2.12 0.53 7.51 5.84 8.89 4.24%
DY 7.62 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 3.09 2.48 0.72 0.01 1.71 2.88 1.85 8.91%

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