[EFRAME] QoQ TTM Result on 30-Nov-2023 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
29-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
30-Nov-2023 [#1]
Profit Trend
QoQ- 15.83%
YoY- 38.66%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 103,540 100,123 94,777 86,228 75,909 71,214 66,714 33.86%
PBT 15,884 18,782 21,797 20,990 17,775 16,192 15,581 1.28%
Tax -4,205 -4,906 -5,506 -5,480 -4,712 -4,228 -4,100 1.69%
NP 11,679 13,876 16,291 15,510 13,063 11,964 11,481 1.14%
-
NP to SH 10,962 13,307 15,341 15,132 13,064 11,966 11,489 -3.06%
-
Tax Rate 26.47% 26.12% 25.26% 26.11% 26.51% 26.11% 26.31% -
Total Cost 91,861 86,247 78,486 70,718 62,846 59,250 55,233 40.15%
-
Net Worth 112,694 104,004 99,361 93,545 88,120 79,963 72,087 34.51%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 7,189 - - - - - - -
Div Payout % 65.59% - - - - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 112,694 104,004 99,361 93,545 88,120 79,963 72,087 34.51%
NOSH 364,217 362,672 361,233 355,209 342,366 339,359 329,793 6.81%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 11.28% 13.86% 17.19% 17.99% 17.21% 16.80% 17.21% -
ROE 9.73% 12.79% 15.44% 16.18% 14.83% 14.96% 15.94% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 28.80 28.68 27.85 25.84 21.50 21.03 20.46 25.47%
EPS 3.05 3.81 4.51 4.53 3.70 3.53 3.52 -9.07%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2979 0.292 0.2803 0.2496 0.2361 0.2211 26.07%
Adjusted Per Share Value based on latest NOSH - 355,209
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 28.14 27.21 25.76 23.43 20.63 19.35 18.13 33.87%
EPS 2.98 3.62 4.17 4.11 3.55 3.25 3.12 -3.00%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3063 0.2826 0.27 0.2542 0.2395 0.2173 0.1959 34.53%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.675 0.69 0.82 0.925 0.845 0.905 0.98 -
P/RPS 2.34 2.41 2.94 3.58 3.93 4.30 4.79 -37.83%
P/EPS 22.13 18.10 18.19 20.40 22.84 25.62 27.81 -14.06%
EY 4.52 5.52 5.50 4.90 4.38 3.90 3.60 16.30%
DY 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.32 2.81 3.30 3.39 3.83 4.43 -38.10%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/10/24 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 -
Price 0.60 0.665 0.755 0.815 0.87 0.88 0.945 -
P/RPS 2.08 2.32 2.71 3.15 4.05 4.19 4.62 -41.11%
P/EPS 19.68 17.45 16.75 17.97 23.51 24.91 26.82 -18.56%
EY 5.08 5.73 5.97 5.56 4.25 4.01 3.73 22.75%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.23 2.59 2.91 3.49 3.73 4.27 -41.36%

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