[EFRAME] QoQ TTM Result on 28-Feb-2022 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 14.63%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 62,960 59,395 48,055 45,533 42,716 40,985 46,643 22.11%
PBT 14,638 15,017 11,280 9,516 8,385 7,184 8,704 41.37%
Tax -3,703 -3,778 -2,970 -2,503 -2,303 -2,103 -2,526 29.01%
NP 10,935 11,239 8,310 7,013 6,082 5,081 6,178 46.27%
-
NP to SH 10,913 11,241 8,326 7,034 6,136 5,110 6,190 45.88%
-
Tax Rate 25.30% 25.16% 26.33% 26.30% 27.47% 29.27% 29.02% -
Total Cost 52,025 48,156 39,745 38,520 36,634 35,904 40,465 18.21%
-
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 1,625 1,625 1,625 1,625 - - - -
Div Payout % 14.89% 14.46% 19.52% 23.10% - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 325,000 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 17.37% 18.92% 17.29% 15.40% 14.24% 12.40% 13.25% -
ROE 16.57% 17.69% 13.74% 11.89% 10.84% 9.48% 11.52% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 19.37 18.28 14.79 14.01 13.14 12.61 14.35 22.11%
EPS 3.36 3.46 2.56 2.16 1.89 1.57 1.90 46.18%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 0.1654 14.50%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 17.39 16.41 13.28 12.58 11.80 11.32 12.89 22.07%
EPS 3.02 3.11 2.30 1.94 1.70 1.41 1.71 46.05%
DPS 0.45 0.45 0.45 0.45 0.00 0.00 0.00 -
NAPS 0.182 0.1755 0.1674 0.1635 0.1563 0.149 0.1485 14.50%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.805 0.515 0.465 0.51 0.435 0.46 0.51 -
P/RPS 4.16 2.82 3.14 3.64 3.31 3.65 3.55 11.13%
P/EPS 23.97 14.89 18.15 23.56 23.04 29.26 26.78 -7.11%
EY 4.17 6.72 5.51 4.24 4.34 3.42 3.73 7.70%
DY 0.62 0.97 1.08 0.98 0.00 0.00 0.00 -
P/NAPS 3.97 2.63 2.49 2.80 2.50 2.77 3.08 18.42%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 26/07/21 -
Price 1.04 0.70 0.545 0.50 0.53 0.46 0.485 -
P/RPS 5.37 3.83 3.69 3.57 4.03 3.65 3.38 36.11%
P/EPS 30.97 20.24 21.27 23.10 28.07 29.26 25.46 13.93%
EY 3.23 4.94 4.70 4.33 3.56 3.42 3.93 -12.24%
DY 0.48 0.71 0.92 1.00 0.00 0.00 0.00 -
P/NAPS 5.13 3.58 2.92 2.75 3.04 2.77 2.93 45.21%

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