[EFRAME] QoQ TTM Result on 31-Aug-2022 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
21-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 35.01%
YoY- 119.98%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 71,214 66,714 62,960 59,395 48,055 45,533 42,716 40.64%
PBT 16,192 15,581 14,638 15,017 11,280 9,516 8,385 55.13%
Tax -4,228 -4,100 -3,703 -3,778 -2,970 -2,503 -2,303 49.98%
NP 11,964 11,481 10,935 11,239 8,310 7,013 6,082 57.06%
-
NP to SH 11,966 11,489 10,913 11,241 8,326 7,034 6,136 56.15%
-
Tax Rate 26.11% 26.31% 25.30% 25.16% 26.33% 26.30% 27.47% -
Total Cost 59,250 55,233 52,025 48,156 39,745 38,520 36,634 37.82%
-
Net Worth 79,963 72,087 65,877 63,537 60,579 59,182 56,582 25.95%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - 1,625 1,625 1,625 1,625 - -
Div Payout % - - 14.89% 14.46% 19.52% 23.10% - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 79,963 72,087 65,877 63,537 60,579 59,182 56,582 25.95%
NOSH 339,359 329,793 325,000 325,000 325,000 325,000 325,000 2.92%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 16.80% 17.21% 17.37% 18.92% 17.29% 15.40% 14.24% -
ROE 14.96% 15.94% 16.57% 17.69% 13.74% 11.89% 10.84% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 21.03 20.46 19.37 18.28 14.79 14.01 13.14 36.86%
EPS 3.53 3.52 3.36 3.46 2.56 2.16 1.89 51.71%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.2361 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 22.54%
Adjusted Per Share Value based on latest NOSH - 325,000
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 19.35 18.13 17.11 16.14 13.06 12.37 11.61 40.61%
EPS 3.25 3.12 2.97 3.05 2.26 1.91 1.67 55.93%
DPS 0.00 0.00 0.44 0.44 0.44 0.44 0.00 -
NAPS 0.2173 0.1959 0.179 0.1727 0.1646 0.1608 0.1538 25.93%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.905 0.98 0.805 0.515 0.465 0.51 0.435 -
P/RPS 4.30 4.79 4.16 2.82 3.14 3.64 3.31 19.07%
P/EPS 25.62 27.81 23.97 14.89 18.15 23.56 23.04 7.33%
EY 3.90 3.60 4.17 6.72 5.51 4.24 4.34 -6.88%
DY 0.00 0.00 0.62 0.97 1.08 0.98 0.00 -
P/NAPS 3.83 4.43 3.97 2.63 2.49 2.80 2.50 32.92%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 28/07/23 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 -
Price 0.88 0.945 1.04 0.70 0.545 0.50 0.53 -
P/RPS 4.19 4.62 5.37 3.83 3.69 3.57 4.03 2.63%
P/EPS 24.91 26.82 30.97 20.24 21.27 23.10 28.07 -7.66%
EY 4.01 3.73 3.23 4.94 4.70 4.33 3.56 8.26%
DY 0.00 0.00 0.48 0.71 0.92 1.00 0.00 -
P/NAPS 3.73 4.27 5.13 3.58 2.92 2.75 3.04 14.62%

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