[EFRAME] QoQ TTM Result on 30-Nov-2021 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 20.08%
YoY- 111.95%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 59,395 48,055 45,533 42,716 40,985 46,643 38,850 32.60%
PBT 15,017 11,280 9,516 8,385 7,184 8,704 6,624 72.31%
Tax -3,778 -2,970 -2,503 -2,303 -2,103 -2,526 -2,041 50.58%
NP 11,239 8,310 7,013 6,082 5,081 6,178 4,583 81.55%
-
NP to SH 11,241 8,326 7,034 6,136 5,110 6,190 4,583 81.57%
-
Tax Rate 25.16% 26.33% 26.30% 27.47% 29.27% 29.02% 30.81% -
Total Cost 48,156 39,745 38,520 36,634 35,904 40,465 34,267 25.38%
-
Net Worth 63,537 60,579 59,182 56,582 53,917 53,754 51,999 14.25%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 1,625 1,625 1,625 - - - - -
Div Payout % 14.46% 19.52% 23.10% - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 63,537 60,579 59,182 56,582 53,917 53,754 51,999 14.25%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 325,000 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 18.92% 17.29% 15.40% 14.24% 12.40% 13.25% 11.80% -
ROE 17.69% 13.74% 11.89% 10.84% 9.48% 11.52% 8.81% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 18.28 14.79 14.01 13.14 12.61 14.35 11.95 32.65%
EPS 3.46 2.56 2.16 1.89 1.57 1.90 1.41 81.63%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.1864 0.1821 0.1741 0.1659 0.1654 0.16 14.25%
Adjusted Per Share Value based on latest NOSH - 325,000
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 16.14 13.06 12.37 11.61 11.14 12.68 10.56 32.58%
EPS 3.05 2.26 1.91 1.67 1.39 1.68 1.25 80.94%
DPS 0.44 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1646 0.1608 0.1538 0.1465 0.1461 0.1413 14.27%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.515 0.465 0.51 0.435 0.46 0.51 0.58 -
P/RPS 2.82 3.14 3.64 3.31 3.65 3.55 4.85 -30.26%
P/EPS 14.89 18.15 23.56 23.04 29.26 26.78 41.13 -49.11%
EY 6.72 5.51 4.24 4.34 3.42 3.73 2.43 96.65%
DY 0.97 1.08 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.49 2.80 2.50 2.77 3.08 3.63 -19.28%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 26/07/21 26/04/21 -
Price 0.70 0.545 0.50 0.53 0.46 0.485 0.485 -
P/RPS 3.83 3.69 3.57 4.03 3.65 3.38 4.06 -3.80%
P/EPS 20.24 21.27 23.10 28.07 29.26 25.46 34.39 -29.70%
EY 4.94 4.70 4.33 3.56 3.42 3.93 2.91 42.16%
DY 0.71 0.92 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.92 2.75 3.04 2.77 2.93 3.03 11.72%

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