[EFRAME] QoQ Annualized Quarter Result on 31-May-2021 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 1.55%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 55,958 53,204 40,985 48,002 46,862 46,280 40,618 23.88%
PBT 14,100 14,144 7,184 9,294 9,436 9,340 7,245 56.06%
Tax -3,592 -3,596 -2,103 -2,564 -2,792 -2,796 -1,904 52.85%
NP 10,508 10,548 5,081 6,730 6,644 6,544 5,341 57.20%
-
NP to SH 10,492 10,648 5,110 6,746 6,644 6,544 5,341 57.04%
-
Tax Rate 25.48% 25.42% 29.27% 27.59% 29.59% 29.94% 26.28% -
Total Cost 45,450 42,656 35,904 41,272 40,218 39,736 35,277 18.45%
-
Net Worth 59,182 56,582 53,917 53,754 51,999 43,979 31,329 52.99%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 3,250 - - - - - - -
Div Payout % 30.98% - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 59,182 56,582 53,917 53,754 51,999 43,979 31,329 52.99%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 260,000 16.08%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 18.78% 19.83% 12.40% 14.02% 14.18% 14.14% 13.15% -
ROE 17.73% 18.82% 9.48% 12.55% 12.78% 14.88% 17.05% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 17.22 16.37 12.61 14.77 14.42 16.28 15.62 6.73%
EPS 3.22 3.28 1.62 2.16 2.18 2.32 2.05 35.23%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1741 0.1659 0.1654 0.16 0.1547 0.1205 31.78%
Adjusted Per Share Value based on latest NOSH - 325,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 15.21 14.46 11.14 13.04 12.73 12.58 11.04 23.88%
EPS 2.85 2.89 1.39 1.83 1.81 1.78 1.45 57.10%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1538 0.1465 0.1461 0.1413 0.1195 0.0851 53.01%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 - -
Price 0.51 0.435 0.46 0.51 0.58 0.405 0.00 -
P/RPS 2.96 2.66 3.65 3.45 4.02 2.49 0.00 -
P/EPS 15.80 13.28 29.26 24.57 28.37 17.59 0.00 -
EY 6.33 7.53 3.42 4.07 3.52 5.68 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.50 2.77 3.08 3.63 2.62 0.00 -
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 22/04/22 25/01/22 25/10/21 26/07/21 26/04/21 25/01/21 26/10/20 -
Price 0.50 0.53 0.46 0.485 0.485 0.555 0.00 -
P/RPS 2.90 3.24 3.65 3.28 3.36 3.41 0.00 -
P/EPS 15.49 16.18 29.26 23.36 23.72 24.11 0.00 -
EY 6.46 6.18 3.42 4.28 4.22 4.15 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.04 2.77 2.93 3.03 3.59 0.00 -

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