[EFRAME] QoQ TTM 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- 4.15%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 94,777 86,228 75,909 71,214 66,714 62,960 59,395 36.59%
PBT 21,797 20,990 17,775 16,192 15,581 14,638 15,017 28.22%
Tax -5,506 -5,480 -4,712 -4,228 -4,100 -3,703 -3,778 28.57%
NP 16,291 15,510 13,063 11,964 11,481 10,935 11,239 28.10%
-
NP to SH 15,341 15,132 13,064 11,966 11,489 10,913 11,241 23.05%
-
Tax Rate 25.26% 26.11% 26.51% 26.11% 26.31% 25.30% 25.16% -
Total Cost 78,486 70,718 62,846 59,250 55,233 52,025 48,156 38.53%
-
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 1,625 -
Div Payout % - - - - - 14.89% 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 17.19% 17.99% 17.21% 16.80% 17.21% 17.37% 18.92% -
ROE 15.44% 16.18% 14.83% 14.96% 15.94% 16.57% 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 27.85 25.84 21.50 21.03 20.46 19.37 18.28 32.43%
EPS 4.51 4.53 3.70 3.53 3.52 3.36 3.46 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 26.11 23.75 20.91 19.62 18.38 17.34 16.36 36.60%
EPS 4.23 4.17 3.60 3.30 3.16 3.01 3.10 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.45 -
NAPS 0.2737 0.2577 0.2428 0.2203 0.1986 0.1815 0.175 34.77%
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 2.94 3.58 3.93 4.30 4.79 4.16 2.82 2.81%
P/EPS 18.19 20.40 22.84 25.62 27.81 23.97 14.89 14.29%
EY 5.50 4.90 4.38 3.90 3.60 4.17 6.72 -12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.62 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 2.71 3.15 4.05 4.19 4.62 5.37 3.83 -20.61%
P/EPS 16.75 17.97 23.51 24.91 26.82 30.97 20.24 -11.86%
EY 5.97 5.56 4.25 4.01 3.73 3.23 4.94 13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.48 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