[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.98%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 476,584 450,222 438,313 424,286 414,068 368,319 356,377 21.40%
PBT 163,440 149,491 143,610 139,184 140,224 114,252 110,629 29.74%
Tax -48,292 -35,269 -34,441 -35,380 -40,596 -25,935 -26,540 49.09%
NP 115,148 114,222 109,169 103,804 99,628 88,317 84,089 23.33%
-
NP to SH 106,060 104,504 99,941 95,304 91,656 81,967 78,236 22.51%
-
Tax Rate 29.55% 23.59% 23.98% 25.42% 28.95% 22.70% 23.99% -
Total Cost 361,436 336,000 329,144 320,482 314,440 280,002 272,288 20.80%
-
Net Worth 471,285 502,704 314,044 471,473 440,146 440,146 421,374 7.75%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 62,838 20,936 47,147 - 41,918 16,854 -
Div Payout % - 60.13% 20.95% 49.47% - 51.14% 21.54% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 471,285 502,704 314,044 471,473 440,146 440,146 421,374 7.75%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 24.16% 25.37% 24.91% 24.47% 24.06% 23.98% 23.60% -
ROE 22.50% 20.79% 31.82% 20.21% 20.82% 18.62% 18.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.34 28.66 41.87 27.00 39.51 35.15 33.83 -7.00%
EPS 6.76 6.65 6.36 6.06 8.76 7.82 7.47 -6.44%
DPS 0.00 4.00 2.00 3.00 0.00 4.00 1.60 -
NAPS 0.30 0.32 0.30 0.30 0.42 0.42 0.40 -17.46%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.99 28.33 27.58 26.69 26.05 23.17 22.42 21.42%
EPS 6.67 6.58 6.29 6.00 5.77 5.16 4.92 22.51%
DPS 0.00 3.95 1.32 2.97 0.00 2.64 1.06 -
NAPS 0.2965 0.3163 0.1976 0.2966 0.2769 0.2769 0.2651 7.75%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.03 4.00 3.61 2.87 5.08 3.55 3.62 -
P/RPS 9.99 13.96 8.62 10.63 12.86 10.10 10.70 -4.47%
P/EPS 44.88 60.13 37.81 47.33 58.08 45.39 48.74 -5.35%
EY 2.23 1.66 2.64 2.11 1.72 2.20 2.05 5.77%
DY 0.00 1.00 0.55 1.05 0.00 1.13 0.44 -
P/NAPS 10.10 12.50 12.03 9.57 12.10 8.45 9.05 7.59%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 -
Price 2.54 3.08 3.80 3.29 3.40 5.17 3.60 -
P/RPS 8.37 10.75 9.08 12.19 8.61 14.71 10.64 -14.79%
P/EPS 37.62 46.30 39.80 54.25 38.87 66.10 48.47 -15.55%
EY 2.66 2.16 2.51 1.84 2.57 1.51 2.06 18.59%
DY 0.00 1.30 0.53 0.91 0.00 0.77 0.44 -
P/NAPS 8.47 9.63 12.67 10.97 8.10 12.31 9.00 -3.96%

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