[EFRAME] QoQ TTM Result on 31-May-2022 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 18.37%
YoY- 34.51%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 66,714 62,960 59,395 48,055 45,533 42,716 40,985 38.49%
PBT 15,581 14,638 15,017 11,280 9,516 8,385 7,184 67.79%
Tax -4,100 -3,703 -3,778 -2,970 -2,503 -2,303 -2,103 56.25%
NP 11,481 10,935 11,239 8,310 7,013 6,082 5,081 72.45%
-
NP to SH 11,489 10,913 11,241 8,326 7,034 6,136 5,110 71.87%
-
Tax Rate 26.31% 25.30% 25.16% 26.33% 26.30% 27.47% 29.27% -
Total Cost 55,233 52,025 48,156 39,745 38,520 36,634 35,904 33.36%
-
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - 1,625 1,625 1,625 1,625 - - -
Div Payout % - 14.89% 14.46% 19.52% 23.10% - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
NOSH 329,793 325,000 325,000 325,000 325,000 325,000 325,000 0.98%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 17.21% 17.37% 18.92% 17.29% 15.40% 14.24% 12.40% -
ROE 15.94% 16.57% 17.69% 13.74% 11.89% 10.84% 9.48% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 20.46 19.37 18.28 14.79 14.01 13.14 12.61 38.20%
EPS 3.52 3.36 3.46 2.56 2.16 1.89 1.57 71.55%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 21.16%
Adjusted Per Share Value based on latest NOSH - 325,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 18.13 17.11 16.14 13.06 12.37 11.61 11.14 38.48%
EPS 3.12 2.97 3.05 2.26 1.91 1.67 1.39 71.68%
DPS 0.00 0.44 0.44 0.44 0.44 0.00 0.00 -
NAPS 0.1959 0.179 0.1727 0.1646 0.1608 0.1538 0.1465 21.44%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.98 0.805 0.515 0.465 0.51 0.435 0.46 -
P/RPS 4.79 4.16 2.82 3.14 3.64 3.31 3.65 19.92%
P/EPS 27.81 23.97 14.89 18.15 23.56 23.04 29.26 -3.34%
EY 3.60 4.17 6.72 5.51 4.24 4.34 3.42 3.48%
DY 0.00 0.62 0.97 1.08 0.98 0.00 0.00 -
P/NAPS 4.43 3.97 2.63 2.49 2.80 2.50 2.77 36.87%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 -
Price 0.945 1.04 0.70 0.545 0.50 0.53 0.46 -
P/RPS 4.62 5.37 3.83 3.69 3.57 4.03 3.65 17.06%
P/EPS 26.82 30.97 20.24 21.27 23.10 28.07 29.26 -5.65%
EY 3.73 3.23 4.94 4.70 4.33 3.56 3.42 5.97%
DY 0.00 0.48 0.71 0.92 1.00 0.00 0.00 -
P/NAPS 4.27 5.13 3.58 2.92 2.75 3.04 2.77 33.54%

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