[EFRAME] QoQ Annualized Quarter 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- 17.69%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 108,740 75,909 73,188 70,596 67,464 59,395 57,429 52.99%
PBT 25,488 17,775 16,322 15,228 12,628 15,017 14,756 43.91%
Tax -6,368 -4,712 -4,320 -4,236 -3,296 -3,778 -3,720 43.05%
NP 19,120 13,063 12,002 10,992 9,332 11,239 11,036 44.20%
-
NP to SH 17,608 13,064 12,001 10,988 9,336 11,241 11,034 36.51%
-
Tax Rate 24.98% 26.51% 26.47% 27.82% 26.10% 25.16% 25.21% -
Total Cost 89,620 62,846 61,185 59,604 58,132 48,156 46,393 55.04%
-
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 2,166 -
Div Payout % - - - - - 14.46% 19.64% -
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 17.58% 17.21% 16.40% 15.57% 13.83% 18.92% 19.22% -
ROE 18.82% 14.83% 15.01% 15.24% 14.17% 17.69% 18.22% -
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 32.58 21.50 21.61 21.65 20.76 18.28 17.67 50.30%
EPS 5.28 3.93 3.64 3.38 2.88 3.46 3.40 34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.67 -
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 29.55 20.63 19.89 19.18 18.33 16.14 15.61 52.96%
EPS 4.79 3.55 3.26 2.99 2.54 3.05 3.00 36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.59 -
NAPS 0.2542 0.2395 0.2173 0.1959 0.179 0.1727 0.1646 33.57%
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 2.84 3.93 4.19 4.53 3.88 2.82 2.63 5.24%
P/EPS 17.53 22.84 25.54 29.08 28.02 14.89 13.70 17.84%
EY 5.70 4.38 3.92 3.44 3.57 6.72 7.30 -15.19%
DY 0.00 0.00 0.00 0.00 0.00 0.97 1.43 -
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 2.50 4.05 4.07 4.36 5.01 3.83 3.08 -12.97%
P/EPS 15.45 23.51 24.83 28.04 36.20 20.24 16.05 -2.50%
EY 6.47 4.25 4.03 3.57 2.76 4.94 6.23 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.71 1.22 -
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