[EFRAME] QoQ TTM Result on 28-Feb-2023 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
18-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
28-Feb-2023 [#2]
Profit Trend
QoQ- 5.28%
YoY- 63.34%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 86,228 75,909 71,214 66,714 62,960 59,395 48,055 47.61%
PBT 20,990 17,775 16,192 15,581 14,638 15,017 11,280 51.23%
Tax -5,480 -4,712 -4,228 -4,100 -3,703 -3,778 -2,970 50.37%
NP 15,510 13,063 11,964 11,481 10,935 11,239 8,310 51.53%
-
NP to SH 15,132 13,064 11,966 11,489 10,913 11,241 8,326 48.87%
-
Tax Rate 26.11% 26.51% 26.11% 26.31% 25.30% 25.16% 26.33% -
Total Cost 70,718 62,846 59,250 55,233 52,025 48,156 39,745 46.78%
-
Net Worth 93,545 88,120 79,963 72,087 65,877 63,537 60,579 33.56%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - 1,625 1,625 1,625 -
Div Payout % - - - - 14.89% 14.46% 19.52% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 93,545 88,120 79,963 72,087 65,877 63,537 60,579 33.56%
NOSH 355,209 342,366 339,359 329,793 325,000 325,000 325,000 6.09%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 17.99% 17.21% 16.80% 17.21% 17.37% 18.92% 17.29% -
ROE 16.18% 14.83% 14.96% 15.94% 16.57% 17.69% 13.74% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 25.84 21.50 21.03 20.46 19.37 18.28 14.79 45.01%
EPS 4.53 3.70 3.53 3.52 3.36 3.46 2.56 46.24%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.2803 0.2496 0.2361 0.2211 0.2027 0.1955 0.1864 31.22%
Adjusted Per Share Value based on latest NOSH - 329,793
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 23.75 20.91 19.62 18.38 17.34 16.36 13.24 47.58%
EPS 4.17 3.60 3.30 3.16 3.01 3.10 2.29 49.06%
DPS 0.00 0.00 0.00 0.00 0.45 0.45 0.45 -
NAPS 0.2577 0.2428 0.2203 0.1986 0.1815 0.175 0.1669 33.55%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.925 0.845 0.905 0.98 0.805 0.515 0.465 -
P/RPS 3.58 3.93 4.30 4.79 4.16 2.82 3.14 9.12%
P/EPS 20.40 22.84 25.62 27.81 23.97 14.89 18.15 8.09%
EY 4.90 4.38 3.90 3.60 4.17 6.72 5.51 -7.51%
DY 0.00 0.00 0.00 0.00 0.62 0.97 1.08 -
P/NAPS 3.30 3.39 3.83 4.43 3.97 2.63 2.49 20.63%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 21/10/22 22/07/22 -
Price 0.815 0.87 0.88 0.945 1.04 0.70 0.545 -
P/RPS 3.15 4.05 4.19 4.62 5.37 3.83 3.69 -10.00%
P/EPS 17.97 23.51 24.91 26.82 30.97 20.24 21.27 -10.62%
EY 5.56 4.25 4.01 3.73 3.23 4.94 4.70 11.84%
DY 0.00 0.00 0.00 0.00 0.48 0.71 0.92 -
P/NAPS 2.91 3.49 3.73 4.27 5.13 3.58 2.92 -0.22%

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