[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 107.96%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 119,146 450,222 328,735 212,143 103,517 368,319 267,283 -41.67%
PBT 40,860 149,491 107,708 69,592 35,056 114,252 82,972 -37.66%
Tax -12,073 -35,269 -25,831 -17,690 -10,149 -25,935 -19,905 -28.36%
NP 28,787 114,222 81,877 51,902 24,907 88,317 63,067 -40.74%
-
NP to SH 26,515 104,504 74,956 47,652 22,914 81,967 58,677 -41.14%
-
Tax Rate 29.55% 23.59% 23.98% 25.42% 28.95% 22.70% 23.99% -
Total Cost 90,359 336,000 246,858 160,241 78,610 280,002 204,216 -41.96%
-
Net Worth 471,285 502,704 314,044 471,473 440,146 440,146 421,374 7.75%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 62,838 15,702 23,573 - 41,918 12,641 -
Div Payout % - 60.13% 20.95% 49.47% - 51.14% 21.54% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 471,285 502,704 314,044 471,473 440,146 440,146 421,374 7.75%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 24.16% 25.37% 24.91% 24.47% 24.06% 23.98% 23.60% -
ROE 5.63% 20.79% 23.87% 10.11% 5.21% 18.62% 13.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.58 28.66 31.40 13.50 9.88 35.15 25.37 -55.34%
EPS 1.69 6.65 4.77 3.03 2.19 7.82 5.60 -55.04%
DPS 0.00 4.00 1.50 1.50 0.00 4.00 1.20 -
NAPS 0.30 0.32 0.30 0.30 0.42 0.42 0.40 -17.46%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.50 28.33 20.69 13.35 6.51 23.18 16.82 -41.66%
EPS 1.67 6.58 4.72 3.00 1.44 5.16 3.69 -41.08%
DPS 0.00 3.95 0.99 1.48 0.00 2.64 0.80 -
NAPS 0.2966 0.3164 0.1976 0.2967 0.277 0.277 0.2652 7.75%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.03 4.00 3.61 2.87 5.08 3.55 3.62 -
P/RPS 39.95 13.96 11.50 21.26 51.43 10.10 14.27 98.76%
P/EPS 179.52 60.13 50.42 94.65 232.33 45.39 64.99 96.99%
EY 0.56 1.66 1.98 1.06 0.43 2.20 1.54 -49.08%
DY 0.00 1.00 0.42 0.52 0.00 1.13 0.33 -
P/NAPS 10.10 12.50 12.03 9.57 12.10 8.45 9.05 7.59%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 -
Price 2.54 3.08 3.80 3.29 3.40 5.17 3.60 -
P/RPS 33.49 10.75 12.10 24.37 34.42 14.71 14.19 77.35%
P/EPS 150.49 46.30 53.07 108.51 155.50 66.10 64.63 75.76%
EY 0.66 2.16 1.88 0.92 0.64 1.51 1.55 -43.43%
DY 0.00 1.30 0.39 0.46 0.00 0.77 0.33 -
P/NAPS 8.47 9.63 12.67 10.97 8.10 12.31 9.00 -3.96%

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