[EFRAME] QoQ Annualized Quarter Result on 31-May-2022 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 5.17%
YoY- 63.56%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 70,596 67,464 59,395 57,429 55,958 53,204 40,985 43.83%
PBT 15,228 12,628 15,017 14,756 14,100 14,144 7,184 65.24%
Tax -4,236 -3,296 -3,778 -3,720 -3,592 -3,596 -2,103 59.69%
NP 10,992 9,332 11,239 11,036 10,508 10,548 5,081 67.50%
-
NP to SH 10,988 9,336 11,241 11,034 10,492 10,648 5,110 66.82%
-
Tax Rate 27.82% 26.10% 25.16% 25.21% 25.48% 25.42% 29.27% -
Total Cost 59,604 58,132 48,156 46,393 45,450 42,656 35,904 40.33%
-
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 1,625 2,166 3,250 - - -
Div Payout % - - 14.46% 19.64% 30.98% - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
NOSH 329,793 325,000 325,000 325,000 325,000 325,000 325,000 0.98%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 15.57% 13.83% 18.92% 19.22% 18.78% 19.83% 12.40% -
ROE 15.24% 14.17% 17.69% 18.22% 17.73% 18.82% 9.48% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 21.65 20.76 18.28 17.67 17.22 16.37 12.61 43.52%
EPS 3.38 2.88 3.46 3.40 3.22 3.28 1.62 63.50%
DPS 0.00 0.00 0.50 0.67 1.00 0.00 0.00 -
NAPS 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 21.16%
Adjusted Per Share Value based on latest NOSH - 325,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 19.45 18.58 16.36 15.82 15.42 14.66 11.29 43.85%
EPS 3.03 2.57 3.10 3.04 2.89 2.93 1.41 66.75%
DPS 0.00 0.00 0.45 0.60 0.90 0.00 0.00 -
NAPS 0.1986 0.1815 0.175 0.1669 0.163 0.1559 0.1485 21.45%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.98 0.805 0.515 0.465 0.51 0.435 0.46 -
P/RPS 4.53 3.88 2.82 2.63 2.96 2.66 3.65 15.53%
P/EPS 29.08 28.02 14.89 13.70 15.80 13.28 29.26 -0.41%
EY 3.44 3.57 6.72 7.30 6.33 7.53 3.42 0.39%
DY 0.00 0.00 0.97 1.43 1.96 0.00 0.00 -
P/NAPS 4.43 3.97 2.63 2.49 2.80 2.50 2.77 36.87%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 -
Price 0.945 1.04 0.70 0.545 0.50 0.53 0.46 -
P/RPS 4.36 5.01 3.83 3.08 2.90 3.24 3.65 12.61%
P/EPS 28.04 36.20 20.24 16.05 15.49 16.18 29.26 -2.80%
EY 3.57 2.76 4.94 6.23 6.46 6.18 3.42 2.91%
DY 0.00 0.00 0.71 1.22 2.00 0.00 0.00 -
P/NAPS 4.27 5.13 3.58 2.92 2.75 3.04 2.77 33.54%

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