[EFRAME] QoQ Annualized Quarter Result on 31-May-2023 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 9.22%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 108,332 108,740 75,909 73,188 70,596 67,464 59,395 49.33%
PBT 23,272 25,488 17,775 16,322 15,228 12,628 15,017 33.95%
Tax -5,824 -6,368 -4,712 -4,320 -4,236 -3,296 -3,778 33.48%
NP 17,448 19,120 13,063 12,002 10,992 9,332 11,239 34.11%
-
NP to SH 15,542 17,608 13,064 12,001 10,988 9,336 11,241 24.13%
-
Tax Rate 25.03% 24.98% 26.51% 26.47% 27.82% 26.10% 25.16% -
Total Cost 90,884 89,620 62,846 61,185 59,604 58,132 48,156 52.77%
-
Net Worth 99,361 93,545 88,120 79,963 72,087 65,877 63,537 34.76%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - 1,625 -
Div Payout % - - - - - - 14.46% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 99,361 93,545 88,120 79,963 72,087 65,877 63,537 34.76%
NOSH 361,233 355,209 342,366 339,359 329,793 325,000 325,000 7.30%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 16.11% 17.58% 17.21% 16.40% 15.57% 13.83% 18.92% -
ROE 15.64% 18.82% 14.83% 15.01% 15.24% 14.17% 17.69% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 31.84 32.58 21.50 21.61 21.65 20.76 18.28 44.81%
EPS 4.62 5.28 3.93 3.64 3.38 2.88 3.46 21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.292 0.2803 0.2496 0.2361 0.2211 0.2027 0.1955 30.69%
Adjusted Per Share Value based on latest NOSH - 339,359
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 29.44 29.55 20.63 19.89 19.18 18.33 16.14 49.34%
EPS 4.22 4.79 3.55 3.26 2.99 2.54 3.05 24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.27 0.2542 0.2395 0.2173 0.1959 0.179 0.1727 34.74%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.82 0.925 0.845 0.905 0.98 0.805 0.515 -
P/RPS 2.58 2.84 3.93 4.19 4.53 3.88 2.82 -5.76%
P/EPS 17.95 17.53 22.84 25.54 29.08 28.02 14.89 13.28%
EY 5.57 5.70 4.38 3.92 3.44 3.57 6.72 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 2.81 3.30 3.39 3.83 4.43 3.97 2.63 4.51%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 21/10/22 -
Price 0.755 0.815 0.87 0.88 0.945 1.04 0.70 -
P/RPS 2.37 2.50 4.05 4.07 4.36 5.01 3.83 -27.40%
P/EPS 16.53 15.45 23.51 24.83 28.04 36.20 20.24 -12.63%
EY 6.05 6.47 4.25 4.03 3.57 2.76 4.94 14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
P/NAPS 2.59 2.91 3.49 3.73 4.27 5.13 3.58 -19.42%

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