[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.82%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 450,222 438,313 424,286 414,068 368,319 356,377 344,982 19.36%
PBT 149,491 143,610 139,184 140,224 114,252 110,629 105,282 26.24%
Tax -35,269 -34,441 -35,380 -40,596 -25,935 -26,540 -25,138 25.24%
NP 114,222 109,169 103,804 99,628 88,317 84,089 80,144 26.56%
-
NP to SH 104,504 99,941 95,304 91,656 81,967 78,236 74,672 25.04%
-
Tax Rate 23.59% 23.98% 25.42% 28.95% 22.70% 23.99% 23.88% -
Total Cost 336,000 329,144 320,482 314,440 280,002 272,288 264,838 17.14%
-
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 62,838 20,936 47,147 - 41,918 16,854 25,151 83.81%
Div Payout % 60.13% 20.95% 49.47% - 51.14% 21.54% 33.68% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.37% 24.91% 24.47% 24.06% 23.98% 23.60% 23.23% -
ROE 20.79% 31.82% 20.21% 20.82% 18.62% 18.57% 17.81% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.66 41.87 27.00 39.51 35.15 33.83 32.92 -8.80%
EPS 6.65 6.36 6.06 8.76 7.82 7.47 7.12 -4.43%
DPS 4.00 2.00 3.00 0.00 4.00 1.60 2.40 40.44%
NAPS 0.32 0.30 0.30 0.42 0.42 0.40 0.40 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.48 27.73 26.84 26.20 23.30 22.55 21.82 19.37%
EPS 6.61 6.32 6.03 5.80 5.19 4.95 4.72 25.09%
DPS 3.98 1.32 2.98 0.00 2.65 1.07 1.59 84.04%
NAPS 0.318 0.1987 0.2983 0.2785 0.2785 0.2666 0.2652 12.83%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.61 2.87 5.08 3.55 3.62 2.53 -
P/RPS 13.96 8.62 10.63 12.86 10.10 10.70 7.69 48.65%
P/EPS 60.13 37.81 47.33 58.08 45.39 48.74 35.51 41.93%
EY 1.66 2.64 2.11 1.72 2.20 2.05 2.82 -29.69%
DY 1.00 0.55 1.05 0.00 1.13 0.44 0.95 3.46%
P/NAPS 12.50 12.03 9.57 12.10 8.45 9.05 6.33 57.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 -
Price 3.08 3.80 3.29 3.40 5.17 3.60 3.69 -
P/RPS 10.75 9.08 12.19 8.61 14.71 10.64 11.21 -2.74%
P/EPS 46.30 39.80 54.25 38.87 66.10 48.47 51.79 -7.17%
EY 2.16 2.51 1.84 2.57 1.51 2.06 1.93 7.77%
DY 1.30 0.53 0.91 0.00 0.77 0.44 0.65 58.53%
P/NAPS 9.63 12.67 10.97 8.10 12.31 9.00 9.23 2.86%

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