[ESCERAM] YoY TTM Result on 30-Nov-2016 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
20-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 2.23%
YoY- 24.35%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 35,411 27,447 28,489 32,931 25,998 25,411 22,043 8.21%
PBT 2,335 -85 2,772 7,860 6,506 4,289 1,757 4.85%
Tax 0 1 340 87 -115 -208 -104 -
NP 2,335 -84 3,112 7,947 6,391 4,081 1,653 5.92%
-
NP to SH 2,335 -84 3,112 7,947 6,391 4,081 1,653 5.92%
-
Tax Rate 0.00% - -12.27% -1.11% 1.77% 4.85% 5.92% -
Total Cost 33,076 27,531 25,377 24,984 19,607 21,330 20,390 8.39%
-
Net Worth 51,378 49,323 49,323 47,268 39,047 29,785 25,739 12.20%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 1,233 1,233 1,233 - - - - -
Div Payout % 52.81% 0.00% 39.62% - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 51,378 49,323 49,323 47,268 39,047 29,785 25,739 12.20%
NOSH 205,515 205,515 205,515 205,515 205,515 198,571 197,999 0.62%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 6.59% -0.31% 10.92% 24.13% 24.58% 16.06% 7.50% -
ROE 4.54% -0.17% 6.31% 16.81% 16.37% 13.70% 6.42% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 17.23 13.36 13.86 16.02 12.65 12.80 11.13 7.55%
EPS 1.14 -0.04 1.51 3.87 3.11 2.06 0.83 5.42%
DPS 0.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.23 0.19 0.15 0.13 11.50%
Adjusted Per Share Value based on latest NOSH - 205,515
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 5.01 3.88 4.03 4.66 3.68 3.59 3.12 8.20%
EPS 0.33 -0.01 0.44 1.12 0.90 0.58 0.23 6.19%
DPS 0.17 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0698 0.0698 0.0668 0.0552 0.0421 0.0364 12.21%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.205 0.17 0.275 0.44 0.42 0.22 0.10 -
P/RPS 1.19 1.27 1.98 2.75 3.32 1.72 0.90 4.76%
P/EPS 18.04 -415.92 18.16 11.38 13.51 10.70 11.98 7.05%
EY 5.54 -0.24 5.51 8.79 7.40 9.34 8.35 -6.60%
DY 2.93 3.53 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 1.15 1.91 2.21 1.47 0.77 1.05%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 20/01/20 28/01/19 22/01/18 20/01/17 28/01/16 26/01/15 20/01/14 -
Price 0.225 0.165 0.265 0.49 0.475 0.225 0.10 -
P/RPS 1.31 1.24 1.91 3.06 3.75 1.76 0.90 6.45%
P/EPS 19.80 -403.69 17.50 12.67 15.27 10.95 11.98 8.73%
EY 5.05 -0.25 5.71 7.89 6.55 9.13 8.35 -8.03%
DY 2.67 3.64 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.69 1.10 2.13 2.50 1.50 0.77 2.63%

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