[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 119.53%
YoY- 16.96%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 103,517 368,319 267,283 172,491 84,871 339,911 251,023 -44.56%
PBT 35,056 114,252 82,972 52,641 24,723 96,261 71,771 -37.95%
Tax -10,149 -25,935 -19,905 -12,569 -6,479 -22,033 -17,128 -29.43%
NP 24,907 88,317 63,067 40,072 18,244 74,228 54,643 -40.74%
-
NP to SH 22,914 81,967 58,677 37,336 17,007 69,170 50,971 -41.28%
-
Tax Rate 28.95% 22.70% 23.99% 23.88% 26.21% 22.89% 23.86% -
Total Cost 78,610 280,002 204,216 132,419 66,627 265,683 196,380 -45.65%
-
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 41,918 12,641 12,575 - 26,199 10,479 -
Div Payout % - 51.14% 21.54% 33.68% - 37.88% 20.56% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.06% 23.98% 23.60% 23.23% 21.50% 21.84% 21.77% -
ROE 5.21% 18.62% 13.93% 8.91% 4.39% 18.33% 14.31% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 9.88 35.15 25.37 16.46 8.10 32.44 23.95 -44.55%
EPS 2.19 7.82 5.60 3.56 1.62 6.60 4.86 -41.19%
DPS 0.00 4.00 1.20 1.20 0.00 2.50 1.00 -
NAPS 0.42 0.42 0.40 0.40 0.37 0.36 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.55 23.30 16.91 10.91 5.37 21.50 15.88 -44.55%
EPS 1.45 5.19 3.71 2.36 1.08 4.38 3.22 -41.22%
DPS 0.00 2.65 0.80 0.80 0.00 1.66 0.66 -
NAPS 0.2785 0.2785 0.2666 0.2652 0.2453 0.2387 0.2254 15.13%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.08 3.55 3.62 2.53 1.81 2.29 1.72 -
P/RPS 51.43 10.10 14.27 15.37 22.35 7.06 7.18 271.14%
P/EPS 232.33 45.39 64.99 71.01 111.53 34.69 35.36 250.40%
EY 0.43 2.20 1.54 1.41 0.90 2.88 2.83 -71.49%
DY 0.00 1.13 0.33 0.47 0.00 1.09 0.58 -
P/NAPS 12.10 8.45 9.05 6.33 4.89 6.36 5.06 78.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 -
Price 3.40 5.17 3.60 3.69 2.29 2.45 1.96 -
P/RPS 34.42 14.71 14.19 22.42 28.28 7.55 8.18 160.41%
P/EPS 155.50 66.10 64.63 103.57 141.11 37.12 40.30 145.80%
EY 0.64 1.51 1.55 0.97 0.71 2.69 2.48 -59.43%
DY 0.00 0.77 0.33 0.33 0.00 1.02 0.51 -
P/NAPS 8.10 12.31 9.00 9.23 6.19 6.81 5.76 25.49%

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