[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 2.09%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 562,068 500,149 491,549 470,278 455,948 517,183 509,213 6.79%
PBT 201,012 167,066 166,537 158,874 140,512 174,791 179,037 8.01%
Tax -67,308 -42,727 -45,089 -36,646 -35,984 -39,623 -43,201 34.35%
NP 133,704 124,339 121,448 122,228 104,528 135,168 135,836 -1.04%
-
NP to SH 120,212 111,951 109,658 110,996 94,336 123,292 124,598 -2.35%
-
Tax Rate 33.48% 25.57% 27.07% 23.07% 25.61% 22.67% 24.13% -
Total Cost 428,364 375,810 370,101 348,050 351,420 382,015 373,377 9.58%
-
Net Worth 660,620 644,891 597,704 581,975 581,975 549,833 518,414 17.52%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 34,603 - - - 65,979 33,513 -
Div Payout % - 30.91% - - - 53.52% 26.90% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 660,620 644,891 597,704 581,975 581,975 549,833 518,414 17.52%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 23.79% 24.86% 24.71% 25.99% 22.93% 26.14% 26.68% -
ROE 18.20% 17.36% 18.35% 19.07% 16.21% 22.42% 24.03% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 35.73 31.80 31.25 29.90 28.99 32.92 32.41 6.71%
EPS 7.64 7.12 6.97 7.06 6.00 7.85 7.93 -2.45%
DPS 0.00 2.20 0.00 0.00 0.00 4.20 2.13 -
NAPS 0.42 0.41 0.38 0.37 0.37 0.35 0.33 17.42%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 35.57 31.65 31.11 29.76 28.85 32.73 32.23 6.78%
EPS 7.61 7.08 6.94 7.02 5.97 7.80 7.89 -2.37%
DPS 0.00 2.19 0.00 0.00 0.00 4.18 2.12 -
NAPS 0.4181 0.4081 0.3783 0.3683 0.3683 0.348 0.3281 17.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.88 3.24 3.15 3.15 3.12 3.08 2.75 -
P/RPS 10.86 10.19 10.08 10.54 10.76 9.36 8.48 17.91%
P/EPS 50.77 45.52 45.18 44.64 52.02 39.24 34.67 28.92%
EY 1.97 2.20 2.21 2.24 1.92 2.55 2.88 -22.34%
DY 0.00 0.68 0.00 0.00 0.00 1.36 0.78 -
P/NAPS 9.24 7.90 8.29 8.51 8.43 8.80 8.33 7.14%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 02/11/22 -
Price 3.89 3.74 3.22 3.27 3.00 3.15 2.50 -
P/RPS 10.89 11.76 10.30 10.94 10.35 9.57 7.71 25.86%
P/EPS 50.90 52.55 46.19 46.34 50.02 40.14 31.52 37.60%
EY 1.96 1.90 2.17 2.16 2.00 2.49 3.17 -27.40%
DY 0.00 0.59 0.00 0.00 0.00 1.33 0.85 -
P/NAPS 9.26 9.12 8.47 8.84 8.11 9.00 7.58 14.26%

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