[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.87%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 494,688 476,584 450,222 438,313 424,286 414,068 368,319 21.79%
PBT 170,882 163,440 149,491 143,610 139,184 140,224 114,252 30.88%
Tax -43,196 -48,292 -35,269 -34,441 -35,380 -40,596 -25,935 40.64%
NP 127,686 115,148 114,222 109,169 103,804 99,628 88,317 27.94%
-
NP to SH 117,432 106,060 104,504 99,941 95,304 91,656 81,967 27.16%
-
Tax Rate 25.28% 29.55% 23.59% 23.98% 25.42% 28.95% 22.70% -
Total Cost 367,002 361,436 336,000 329,144 320,482 314,440 280,002 19.82%
-
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 50,270 - 62,838 20,936 47,147 - 41,918 12.91%
Div Payout % 42.81% - 60.13% 20.95% 49.47% - 51.14% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.81% 24.16% 25.37% 24.91% 24.47% 24.06% 23.98% -
ROE 22.65% 22.50% 20.79% 31.82% 20.21% 20.82% 18.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.49 30.34 28.66 41.87 27.00 39.51 35.15 -7.08%
EPS 7.48 6.76 6.65 6.36 6.06 8.76 7.82 -2.92%
DPS 3.20 0.00 4.00 2.00 3.00 0.00 4.00 -13.85%
NAPS 0.33 0.30 0.32 0.30 0.30 0.42 0.42 -14.88%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.30 30.15 28.48 27.73 26.84 26.20 23.30 21.81%
EPS 7.43 6.71 6.61 6.32 6.03 5.80 5.19 27.10%
DPS 3.18 0.00 3.98 1.32 2.98 0.00 2.65 12.96%
NAPS 0.328 0.2982 0.318 0.1987 0.2983 0.2785 0.2785 11.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.29 3.03 4.00 3.61 2.87 5.08 3.55 -
P/RPS 7.27 9.99 13.96 8.62 10.63 12.86 10.10 -19.73%
P/EPS 30.63 44.88 60.13 37.81 47.33 58.08 45.39 -23.12%
EY 3.26 2.23 1.66 2.64 2.11 1.72 2.20 30.06%
DY 1.40 0.00 1.00 0.55 1.05 0.00 1.13 15.39%
P/NAPS 6.94 10.10 12.50 12.03 9.57 12.10 8.45 -12.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 -
Price 2.72 2.54 3.08 3.80 3.29 3.40 5.17 -
P/RPS 8.64 8.37 10.75 9.08 12.19 8.61 14.71 -29.93%
P/EPS 36.39 37.62 46.30 39.80 54.25 38.87 66.10 -32.90%
EY 2.75 2.66 2.16 2.51 1.84 2.57 1.51 49.29%
DY 1.18 0.00 1.30 0.53 0.91 0.00 0.77 33.02%
P/NAPS 8.24 8.47 9.63 12.67 10.97 8.10 12.31 -23.53%

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