[ESCERAM] YoY TTM 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- -89.18%
YoY- -96.32%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM 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 35,128 32,486 25,186 33,267 29,953 24,951 24.47%
PBT 35,464 2,437 785 235 6,030 7,185 5,699 35.58%
Tax -5,274 0 1 -2 297 80 -108 91.07%
NP 30,190 2,437 786 233 6,327 7,265 5,591 32.41%
-
NP to SH 30,190 2,437 786 233 6,327 7,265 5,591 32.41%
-
Tax Rate 14.87% 0.00% -0.13% 0.85% -4.93% -1.11% 1.90% -
Total Cost 62,721 32,691 31,700 24,953 26,940 22,688 19,360 21.62%
-
Net Worth 85,644 53,433 51,378 4,932,362 49,323 43,158 32,746 17.36%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 22,284 1,233 1,233 1,233 - - - -
Div Payout % 73.81% 50.60% 156.88% 529.22% - - - -
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 32,746 17.36%
NOSH 501,391 205,515 205,515 205,515 205,515 205,515 192,624 17.26%
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% 6.94% 2.42% 0.93% 19.02% 24.25% 22.41% -
ROE 35.25% 4.56% 1.53% 0.00% 12.83% 16.83% 17.07% -
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 12.95 6.06%
EPS 5.99 1.19 0.38 0.11 3.08 3.54 2.90 12.83%
DPS 4.42 0.60 0.60 0.60 0.00 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 3.15 0.17 0.17 0.17 0.00 0.00 0.00 -
NAPS 0.1211 0.0756 0.0727 6.9753 0.0698 0.061 0.0463 17.36%
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 2.12 7.37%
P/EPS 10.01 39.21 35.30 176.41 12.99 15.28 9.47 0.92%
EY 9.99 2.55 2.83 0.57 7.70 6.55 10.55 -0.90%
DY 7.37 1.29 4.44 3.00 0.00 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 2.43 2.69%
P/EPS 8.76 54.39 47.06 189.64 13.32 17.11 10.85 -3.50%
EY 11.41 1.84 2.12 0.53 7.51 5.84 9.21 3.63%
DY 8.43 0.93 3.33 2.79 0.00 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