[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 4.77%
YoY- 18.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 438,313 424,286 414,068 368,319 356,377 344,982 339,484 18.55%
PBT 143,610 139,184 140,224 114,252 110,629 105,282 98,892 28.20%
Tax -34,441 -35,380 -40,596 -25,935 -26,540 -25,138 -25,916 20.85%
NP 109,169 103,804 99,628 88,317 84,089 80,144 72,976 30.76%
-
NP to SH 99,941 95,304 91,656 81,967 78,236 74,672 68,028 29.20%
-
Tax Rate 23.98% 25.42% 28.95% 22.70% 23.99% 23.88% 26.21% -
Total Cost 329,144 320,482 314,440 280,002 272,288 264,838 266,508 15.09%
-
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 20,936 47,147 - 41,918 16,854 25,151 - -
Div Payout % 20.95% 49.47% - 51.14% 21.54% 33.68% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.91% 24.47% 24.06% 23.98% 23.60% 23.23% 21.50% -
ROE 31.82% 20.21% 20.82% 18.62% 18.57% 17.81% 17.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 41.87 27.00 39.51 35.15 33.83 32.92 32.39 18.64%
EPS 6.36 6.06 8.76 7.82 7.47 7.12 6.48 -1.23%
DPS 2.00 3.00 0.00 4.00 1.60 2.40 0.00 -
NAPS 0.30 0.30 0.42 0.42 0.40 0.40 0.37 -13.03%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.74 26.85 26.20 23.31 22.55 21.83 21.48 18.57%
EPS 6.32 6.03 5.80 5.19 4.95 4.73 4.31 29.04%
DPS 1.32 2.98 0.00 2.65 1.07 1.59 0.00 -
NAPS 0.1987 0.2984 0.2785 0.2785 0.2667 0.2653 0.2454 -13.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.61 2.87 5.08 3.55 3.62 2.53 1.81 -
P/RPS 8.62 10.63 12.86 10.10 10.70 7.69 5.59 33.43%
P/EPS 37.81 47.33 58.08 45.39 48.74 35.51 27.88 22.49%
EY 2.64 2.11 1.72 2.20 2.05 2.82 3.59 -18.51%
DY 0.55 1.05 0.00 1.13 0.44 0.95 0.00 -
P/NAPS 12.03 9.57 12.10 8.45 9.05 6.33 4.89 82.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 -
Price 3.80 3.29 3.40 5.17 3.60 3.69 2.29 -
P/RPS 9.08 12.19 8.61 14.71 10.64 11.21 7.07 18.13%
P/EPS 39.80 54.25 38.87 66.10 48.47 51.79 35.28 8.36%
EY 2.51 1.84 2.57 1.51 2.06 1.93 2.83 -7.68%
DY 0.53 0.91 0.00 0.77 0.44 0.65 0.00 -
P/NAPS 12.67 10.97 8.10 12.31 9.00 9.23 6.19 61.13%

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