[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.77%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 424,286 414,068 368,319 356,377 344,982 339,484 339,911 15.94%
PBT 139,184 140,224 114,252 110,629 105,282 98,892 96,261 27.89%
Tax -35,380 -40,596 -25,935 -26,540 -25,138 -25,916 -22,033 37.16%
NP 103,804 99,628 88,317 84,089 80,144 72,976 74,228 25.07%
-
NP to SH 95,304 91,656 81,967 78,236 74,672 68,028 69,170 23.84%
-
Tax Rate 25.42% 28.95% 22.70% 23.99% 23.88% 26.21% 22.89% -
Total Cost 320,482 314,440 280,002 272,288 264,838 266,508 265,683 13.32%
-
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 47,147 - 41,918 16,854 25,151 - 26,199 48.00%
Div Payout % 49.47% - 51.14% 21.54% 33.68% - 37.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.47% 24.06% 23.98% 23.60% 23.23% 21.50% 21.84% -
ROE 20.21% 20.82% 18.62% 18.57% 17.81% 17.54% 18.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 27.00 39.51 35.15 33.83 32.92 32.39 32.44 -11.52%
EPS 6.06 8.76 7.82 7.47 7.12 6.48 6.60 -5.53%
DPS 3.00 0.00 4.00 1.60 2.40 0.00 2.50 12.93%
NAPS 0.30 0.42 0.42 0.40 0.40 0.37 0.36 -11.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 26.70 26.06 23.18 22.43 21.71 21.36 21.39 15.94%
EPS 6.00 5.77 5.16 4.92 4.70 4.28 4.35 23.93%
DPS 2.97 0.00 2.64 1.06 1.58 0.00 1.65 48.02%
NAPS 0.2967 0.277 0.277 0.2652 0.2638 0.244 0.2374 16.04%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.87 5.08 3.55 3.62 2.53 1.81 2.29 -
P/RPS 10.63 12.86 10.10 10.70 7.69 5.59 7.06 31.39%
P/EPS 47.33 58.08 45.39 48.74 35.51 27.88 34.69 23.03%
EY 2.11 1.72 2.20 2.05 2.82 3.59 2.88 -18.74%
DY 1.05 0.00 1.13 0.44 0.95 0.00 1.09 -2.46%
P/NAPS 9.57 12.10 8.45 9.05 6.33 4.89 6.36 31.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 -
Price 3.29 3.40 5.17 3.60 3.69 2.29 2.45 -
P/RPS 12.19 8.61 14.71 10.64 11.21 7.07 7.55 37.66%
P/EPS 54.25 38.87 66.10 48.47 51.79 35.28 37.12 28.81%
EY 1.84 2.57 1.51 2.06 1.93 2.83 2.69 -22.38%
DY 0.91 0.00 0.77 0.44 0.65 0.00 1.02 -7.33%
P/NAPS 10.97 8.10 12.31 9.00 9.23 6.19 6.81 37.45%

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