[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 9.77%
YoY- 16.96%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 414,068 368,319 356,377 344,982 339,484 339,911 334,697 15.22%
PBT 140,224 114,252 110,629 105,282 98,892 96,261 95,694 28.98%
Tax -40,596 -25,935 -26,540 -25,138 -25,916 -22,033 -22,837 46.69%
NP 99,628 88,317 84,089 80,144 72,976 74,228 72,857 23.17%
-
NP to SH 91,656 81,967 78,236 74,672 68,028 69,170 67,961 22.04%
-
Tax Rate 28.95% 22.70% 23.99% 23.88% 26.21% 22.89% 23.86% -
Total Cost 314,440 280,002 272,288 264,838 266,508 265,683 261,840 12.96%
-
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 41,918 16,854 25,151 - 26,199 13,972 -
Div Payout % - 51.14% 21.54% 33.68% - 37.88% 20.56% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.06% 23.98% 23.60% 23.23% 21.50% 21.84% 21.77% -
ROE 20.82% 18.62% 18.57% 17.81% 17.54% 18.33% 19.07% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 39.51 35.15 33.83 32.92 32.39 32.44 31.94 15.21%
EPS 8.76 7.82 7.47 7.12 6.48 6.60 6.48 22.23%
DPS 0.00 4.00 1.60 2.40 0.00 2.50 1.33 -
NAPS 0.42 0.42 0.40 0.40 0.37 0.36 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.05 23.17 22.42 21.71 21.36 21.39 21.06 15.21%
EPS 5.77 5.16 4.92 4.70 4.28 4.35 4.28 22.01%
DPS 0.00 2.64 1.06 1.58 0.00 1.65 0.88 -
NAPS 0.2769 0.2769 0.2651 0.2637 0.244 0.2374 0.2242 15.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.08 3.55 3.62 2.53 1.81 2.29 1.72 -
P/RPS 12.86 10.10 10.70 7.69 5.59 7.06 5.39 78.45%
P/EPS 58.08 45.39 48.74 35.51 27.88 34.69 26.52 68.56%
EY 1.72 2.20 2.05 2.82 3.59 2.88 3.77 -40.70%
DY 0.00 1.13 0.44 0.95 0.00 1.09 0.78 -
P/NAPS 12.10 8.45 9.05 6.33 4.89 6.36 5.06 78.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 -
Price 3.40 5.17 3.60 3.69 2.29 2.45 1.96 -
P/RPS 8.61 14.71 10.64 11.21 7.07 7.55 6.14 25.25%
P/EPS 38.87 66.10 48.47 51.79 35.28 37.12 30.22 18.25%
EY 2.57 1.51 2.06 1.93 2.83 2.69 3.31 -15.51%
DY 0.00 0.77 0.44 0.65 0.00 1.02 0.68 -
P/NAPS 8.10 12.31 9.00 9.23 6.19 6.81 5.76 25.49%

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