[ESAFE] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 53.41%
YoY- 179.21%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 123,256 147,166 116,264 105,474 116,049 111,673 85,170 6.35%
PBT 3,733 -2,748 5,978 7,116 2,913 1,037 177 66.18%
Tax -862 -46 -1,182 -992 -720 -281 -465 10.82%
NP 2,870 -2,794 4,796 6,124 2,193 756 -288 -
-
NP to SH 2,870 -2,794 4,796 6,124 2,193 756 -288 -
-
Tax Rate 23.09% - 19.77% 13.94% 24.72% 27.10% 262.71% -
Total Cost 120,385 149,961 111,468 99,350 113,856 110,917 85,458 5.87%
-
Net Worth 61,592 61,592 65,922 66,163 61,832 59,907 67,606 -1.54%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 2,566 - 3,207 - 5,774 5,774 -
Div Payout % - 0.00% - 52.38% - 763.79% 0.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 61,592 61,592 65,922 66,163 61,832 59,907 67,606 -1.54%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.33% -1.90% 4.13% 5.81% 1.89% 0.68% -0.34% -
ROE 4.66% -4.54% 7.28% 9.26% 3.55% 1.26% -0.43% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.23 61.17 48.32 43.84 48.23 46.42 35.40 6.35%
EPS 1.19 -1.16 1.99 2.55 0.91 0.32 -0.13 -
DPS 0.00 1.07 0.00 1.33 0.00 2.40 2.40 -
NAPS 0.256 0.256 0.274 0.275 0.257 0.249 0.281 -1.54%
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.23 61.17 48.32 43.84 48.23 46.42 35.40 6.35%
EPS 1.19 -1.16 1.99 2.55 0.91 0.32 -0.13 -
DPS 0.00 1.07 0.00 1.33 0.00 2.40 2.40 -
NAPS 0.256 0.256 0.274 0.275 0.257 0.249 0.281 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.21 0.195 0.305 0.205 0.195 0.22 0.395 -
P/RPS 0.41 0.32 0.63 0.47 0.40 0.47 1.12 -15.41%
P/EPS 17.60 -16.79 15.30 8.05 21.39 70.01 -329.98 -
EY 5.68 -5.96 6.54 12.42 4.68 1.43 -0.30 -
DY 0.00 5.47 0.00 6.50 0.00 10.91 6.08 -
P/NAPS 0.82 0.76 1.11 0.75 0.76 0.88 1.41 -8.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 17/11/22 16/11/21 19/11/20 21/11/19 29/11/18 28/11/17 -
Price 0.23 0.21 0.315 0.28 0.19 0.22 0.36 -
P/RPS 0.45 0.34 0.65 0.64 0.39 0.47 1.02 -12.74%
P/EPS 19.28 -18.08 15.80 11.00 20.84 70.01 -300.74 -
EY 5.19 -5.53 6.33 9.09 4.80 1.43 -0.33 -
DY 0.00 5.08 0.00 4.76 0.00 10.91 6.67 -
P/NAPS 0.90 0.82 1.15 1.02 0.74 0.88 1.28 -5.69%

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