ESAFE | EVERSAFE RUBBER BERHAD
0.150 (3.45%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
ESAFE Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
ESAFE Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 22.78 | -3.38 | -3.37 | -14.8% | 0.00 | -1.40 | 0.2% | 23.6% | 190.3% | 790.0% | ||||||||
| 22 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 22.83 | -1.18 | -1.16 | -5.1% | 0.00 | -0.48 | 39.8% | 26.2% | 694.9% | 203.0% | ||||||||
| 28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 37.91 | 0.26 | 0.20 | 0.5% | 0.00 | 0.08 | 58.7% | 19.6% | 121.5% | 63.8% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 23.89 | -0.61 | -0.91 | -3.8% | 0.00 | -0.38 | 19.8% | 30.7% | 285.9% | 61.4% | ||||||||
| 16 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 29.79 | 0.63 | 0.49 | 1.6% | 0.00 | 0.20 | 3.7% | 21.2% | 56.7% | 12300.0% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 30.94 | 1.47 | 1.13 | 3.6% | 0.00 | 0.47 | 2.4% | 18.7% | 108.9% | 202.6% | ||||||||
| 23 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 31.71 | 0.70 | 0.54 | 1.7% | 0.00 | 0.22 | 8.1% | 8.2% | 123.0% | 154.2% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 34.49 | -2.57 | -2.35 | -6.8% | 0.00 | -0.98 | 8.7% | 25.0% | 58600.0% | 188.8% | ||||||||
| 17 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 37.79 | 0.01 | -0.00 | -0.0% | 0.00 | 0.00 | 0.7% | 33.5% | 99.6% | 157.1% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 38.04 | -1.08 | -1.10 | -2.9% | 0.80 | -0.46 | 10.2% | 20.1% | 10.3% | 180.7% | ||||||||
| 26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 34.54 | -0.99 | -0.99 | -2.9% | 0.00 | -0.41 | 25.2% | 26.9% | 22.4% | 144.6% | ||||||||
| 21 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 27.60 | -0.87 | -0.81 | -3.0% | 0.00 | -0.34 | 2.5% | 13.8% | 11714.3% | 31.7% | ||||||||
| 16 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 28.31 | 0.03 | 0.01 | 0.0% | 0.00 | 0.00 | 10.6% | 7.2% | 99.5% | 99.7% | ||||||||
| 24 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 31.68 | 1.65 | 1.36 | 4.3% | 0.00 | 0.57 | 16.4% | 66.1% | 38.9% | 542.0% | ||||||||
| 25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 27.21 | 2.81 | 2.23 | 8.2% | 0.00 | 0.93 | 12.2% | 7.9% | 287.3% | 24.9% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 24.25 | -1.19 | -1.19 | -4.9% | 0.00 | -0.49 | 20.5% | 18.0% | 145.8% | 3205.6% | ||||||||
| 19 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 30.50 | 2.94 | 2.60 | 8.5% | 1.00 | 1.08 | 59.9% | 8.8% | 1125.0% | 71.8% | ||||||||
| 13 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 19.07 | 0.25 | 0.21 | 1.1% | 0.00 | 0.09 | 35.4% | 31.4% | 88.1% | 77.2% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 29.54 | 2.15 | 1.78 | 6.0% | 0.00 | 0.74 | 0.1% | 14.5% | 5055.6% | 357.4% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 29.58 | -0.21 | -0.04 | -0.1% | 0.00 | -0.02 | 11.5% | 3.8% | 102.4% | 112.8% | ||||||||
| 21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 33.42 | 2.00 | 1.51 | 4.5% | 0.00 | 0.63 | 20.1% | 9.6% | 62.9% | 66.2% | ||||||||
| 15 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 27.82 | 0.88 | 0.93 | 3.3% | 0.00 | 0.34 | 7.9% | 1.2% | 233.9% | 325.8% | ||||||||
| 24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 25.79 | -0.69 | -0.69 | -2.7% | 0.00 | -0.29 | 9.5% | 0.1% | 346.6% | 1119.1% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 28.51 | 0.57 | 0.28 | 1.0% | 1.80 | 0.12 | 6.5% | 6.0% | 69.1% | 56.5% | ||||||||
| 29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 30.51 | 0.98 | 0.91 | 3.0% | 1.80 | 0.38 | 11.0% | 22.0% | 321.4% | 58.3% | ||||||||
| 20 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 27.48 | -0.41 | -0.41 | -1.5% | 0.00 | -0.17 | 6.7% | 35.9% | 704.4% | 76.4% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 25.77 | 0.21 | 0.07 | 0.3% | 0.00 | 0.03 | 4.2% | 38.1% | 89.5% | 92.9% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 26.91 | 1.06 | 0.65 | 2.4% | 0.00 | 0.27 | 7.6% | 36.8% | 12.3% | 14.1% | ||||||||
| 28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 25.00 | 0.77 | 0.57 | 2.3% | 0.00 | 0.24 | 23.6% | 133.0% | ||||||||||
| 14 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 20.22 | -1.92 | -1.74 | -8.6% | 1.80 | -0.75 | 8.4% | 283.1% | ||||||||||
| 17 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 18.65 | 1.29 | 0.95 | 5.1% | 1.80 | 0.49 | 5.2% | 68.2% | ||||||||||
| 31 Mar 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 19.68 | 1.04 | 0.57 | 2.9% | 0.00 | 0.49 |
ESAFE Historical Dividends
ESAFE Financial Ratios
| EPS | -2.18 sen |
| Trailing PE (Sector Median: 14.2) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.9 |
| Beaver | -0.03 |
| Current Ratio | 2.12 |
| Debt-Equity (DE) Ratio | 0.91 |
| FCF Yield | -4.92 % |
| Revenue QoQ | -0.21 % |
| Revenue YoY | -23.55% |
| Profit QoQ | -190.26 % |
| Profit YoY | -789.96 % |
| Profit Margin (Sector Median: 3.4) | -4.88 % |
| ROE (ROIC: 1.23) | 1.49 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
ESAFE Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.4) | |
| ROE (ROIC: 1.23) | |
| Altman Z |
ESAFE Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.23 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -3.37 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 11.97 |
| Expected Revenue (M) | 314.07 |
| Expected Growth (%) | 21.0 |
ESAFE Directors Share Purchases (Beta)
MR CHEAH EU LEE added 6900.0 units announced on 11 Mar 2022 at ~RM0.2
MR CHEAH EU LEE added 100000.0 units announced on 10 Mar 2022 at ~RM0.19
MR CHEAH EU LEE added 100000.0 units announced on 09 Mar 2022 at ~RM0.19
MR CHEAH EU LEE added 100000.0 units announced on 02 Mar 2022 at ~RM0.22
MR CHEAH EU LEE added 97000.0 units announced on 25 Feb 2022 at ~RM0.23
MR CHEAH EU LEE added 100000.0 units announced on 09 Dec 2021 at ~RM0.255
ESAFE Summary
Market Cap: 36 M.
Market Cap Class: Shrimp
Number of Shares: 240 M.
Adjusted Float: 49.2%.
Stock highly correlated with
DRBHCOM (85%)
GTRONIC (84%)
ESCERAM (83%)
MJPERAK (83%)
Eversafe Rubber Bhd is a Malaysia-based investment holding company, which provides management services to Eversafe Rubber Group. The Group is principally engaged in the development, manufacturing and distribution of tire retreading materials, such as masterbatch, pre-cured tread liners, camelbacks, cushion gums, repair ropes, sidewall veneers and orbitread strips. These products are not only distributed within Malaysia, but also exported to other Asian markets, as well as to Africa, Australia and Oceania, America, Europe and Middle East. Besides, a group company, namely Olympic Retreads (M) Sdn Bhd, is involved in tire retreading operations, and its retreaded tires are marketed under the brand name OLP. Eversafe Rubber Bhd's other subsidiaries include Eversafe Rubber Works Sdn Bhd, Eversafe Trading Sdn Bhd, Eversafe Trading (Shanghai) Co Ltd, Supreme Good International Limited and Jiaxing YongAn Rubber Co Ltd.
Sectors: Penny Stocks, Auto Parts, Industrial Products & Services
Code: 0190
Website: http://www.eversafe.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
ESAFE Top Shareholdings
Updated on 24-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Tai Hin & Son (PG) Sdn Bhd | 48.59% | 17.49 |
| Cheah Eu Kiat | 6.4% | 2.3 |
| Eas & Sons Sdn Bhd | 4.99% | 1.8 |
| Sang Ah Weng | 3.16% | 1.14 |
| Eu Ah Seng | 1.96% | 0.71 |
| Kong Kok Choy | 1.45% | 0.52 |
| Goh Kim Han | 1.13% | 0.41 |
| Cheah Eu Lee | 0.83% | 0.3 |
| Ooi Lay See | 0.71% | 0.26 |
| Chuah Meng Hing | 0.67% | 0.24 |
| Lim See Lian | 0.5% | 0.18 |
| How Chee Keong | 0.47% | 0.17 |
| Esmond Sit Bo Sheng | 0.44% | 0.16 |
| Chin Mun Fie | 0.42% | 0.15 |
| LNH Holdings Sdn Bhd | 0.42% | 0.15 |
| Pichet Nithivasin | 0.42% | 0.15 |
| Saw Khai Phin Holdings Sdn Bhd | 0.42% | 0.15 |
| Koid Lay Peng | 0.41% | 0.15 |
| Tan Huen Man | 0.41% | 0.15 |
| Tang Way Keong | 0.4% | 0.14 |
| Lee Chu Siong | 0.39% | 0.14 |
| Lee Cho Mun | 0.38% | 0.14 |
| Loh Nam Hooi | 0.33% | 0.12 |
| Chew Beow Soo | 0.32% | 0.12 |
| Cheah Siang Tee | 0.31% | 0.11 |
| Sit Peng Chok | 0.3% | 0.11 |
| Liu Jen-Cheng | 0.29% | 0.1 |
| Cheah Siang Gim | 0.29% | 0.1 |