[EFRAME] QoQ TTM Result on 30-Nov-2022 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
17-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
30-Nov-2022 [#1]
Profit Trend
QoQ- -2.92%
YoY- 77.85%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 75,909 71,214 66,714 62,960 59,395 48,055 45,533 40.46%
PBT 17,775 16,192 15,581 14,638 15,017 11,280 9,516 51.49%
Tax -4,712 -4,228 -4,100 -3,703 -3,778 -2,970 -2,503 52.28%
NP 13,063 11,964 11,481 10,935 11,239 8,310 7,013 51.21%
-
NP to SH 13,064 11,966 11,489 10,913 11,241 8,326 7,034 50.92%
-
Tax Rate 26.51% 26.11% 26.31% 25.30% 25.16% 26.33% 26.30% -
Total Cost 62,846 59,250 55,233 52,025 48,156 39,745 38,520 38.46%
-
Net Worth 88,120 79,963 72,087 65,877 63,537 60,579 59,182 30.29%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - 1,625 1,625 1,625 1,625 -
Div Payout % - - - 14.89% 14.46% 19.52% 23.10% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 88,120 79,963 72,087 65,877 63,537 60,579 59,182 30.29%
NOSH 342,366 339,359 329,793 325,000 325,000 325,000 325,000 3.52%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 17.21% 16.80% 17.21% 17.37% 18.92% 17.29% 15.40% -
ROE 14.83% 14.96% 15.94% 16.57% 17.69% 13.74% 11.89% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 21.50 21.03 20.46 19.37 18.28 14.79 14.01 32.94%
EPS 3.70 3.53 3.52 3.36 3.46 2.56 2.16 43.02%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.2496 0.2361 0.2211 0.2027 0.1955 0.1864 0.1821 23.32%
Adjusted Per Share Value based on latest NOSH - 325,000
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 20.63 19.35 18.13 17.11 16.14 13.06 12.37 40.50%
EPS 3.55 3.25 3.12 2.97 3.05 2.26 1.91 50.99%
DPS 0.00 0.00 0.00 0.44 0.44 0.44 0.44 -
NAPS 0.2395 0.2173 0.1959 0.179 0.1727 0.1646 0.1608 30.32%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.845 0.905 0.98 0.805 0.515 0.465 0.51 -
P/RPS 3.93 4.30 4.79 4.16 2.82 3.14 3.64 5.22%
P/EPS 22.84 25.62 27.81 23.97 14.89 18.15 23.56 -2.04%
EY 4.38 3.90 3.60 4.17 6.72 5.51 4.24 2.18%
DY 0.00 0.00 0.00 0.62 0.97 1.08 0.98 -
P/NAPS 3.39 3.83 4.43 3.97 2.63 2.49 2.80 13.55%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 23/10/23 28/07/23 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 -
Price 0.87 0.88 0.945 1.04 0.70 0.545 0.50 -
P/RPS 4.05 4.19 4.62 5.37 3.83 3.69 3.57 8.74%
P/EPS 23.51 24.91 26.82 30.97 20.24 21.27 23.10 1.17%
EY 4.25 4.01 3.73 3.23 4.94 4.70 4.33 -1.23%
DY 0.00 0.00 0.00 0.48 0.71 0.92 1.00 -
P/NAPS 3.49 3.73 4.27 5.13 3.58 2.92 2.75 17.16%

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