[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 121.44%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 113,987 517,183 381,910 247,344 119,146 450,222 328,735 -50.67%
PBT 35,128 174,791 134,278 85,441 40,860 149,491 107,708 -52.65%
Tax -8,996 -39,623 -32,401 -21,598 -12,073 -35,269 -25,831 -50.53%
NP 26,132 135,168 101,877 63,843 28,787 114,222 81,877 -53.32%
-
NP to SH 23,584 123,292 93,449 58,716 26,515 104,504 74,956 -53.77%
-
Tax Rate 25.61% 22.67% 24.13% 25.28% 29.55% 23.59% 23.98% -
Total Cost 87,855 382,015 280,033 183,501 90,359 336,000 246,858 -49.81%
-
Net Worth 581,975 549,833 518,414 518,414 471,285 502,704 314,044 50.92%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 65,979 25,135 25,135 - 62,838 15,702 -
Div Payout % - 53.52% 26.90% 42.81% - 60.13% 20.95% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 581,975 549,833 518,414 518,414 471,285 502,704 314,044 50.92%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 22.93% 26.14% 26.68% 25.81% 24.16% 25.37% 24.91% -
ROE 4.05% 22.42% 18.03% 11.33% 5.63% 20.79% 23.87% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.25 32.92 24.31 15.74 7.58 28.66 31.40 -62.39%
EPS 1.50 7.85 5.95 3.74 1.69 6.65 4.77 -53.78%
DPS 0.00 4.20 1.60 1.60 0.00 4.00 1.50 -
NAPS 0.37 0.35 0.33 0.33 0.30 0.32 0.30 15.02%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.21 32.72 24.16 15.65 7.54 28.48 20.80 -50.68%
EPS 1.49 7.80 5.91 3.71 1.68 6.61 4.74 -53.80%
DPS 0.00 4.17 1.59 1.59 0.00 3.98 0.99 -
NAPS 0.3682 0.3478 0.328 0.328 0.2982 0.318 0.1987 50.92%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.12 3.08 2.75 2.29 3.03 4.00 3.61 -
P/RPS 43.05 9.36 11.31 14.54 39.95 13.96 11.50 141.28%
P/EPS 208.08 39.24 46.23 61.27 179.52 60.13 50.42 157.50%
EY 0.48 2.55 2.16 1.63 0.56 1.66 1.98 -61.15%
DY 0.00 1.36 0.58 0.70 0.00 1.00 0.42 -
P/NAPS 8.43 8.80 8.33 6.94 10.10 12.50 12.03 -21.12%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 -
Price 3.00 3.15 2.50 2.72 2.54 3.08 3.80 -
P/RPS 41.40 9.57 10.28 17.28 33.49 10.75 12.10 127.23%
P/EPS 200.08 40.14 42.03 72.77 150.49 46.30 53.07 142.43%
EY 0.50 2.49 2.38 1.37 0.66 2.16 1.88 -58.67%
DY 0.00 1.33 0.64 0.59 0.00 1.30 0.39 -
P/NAPS 8.11 9.00 7.58 8.24 8.47 9.63 12.67 -25.74%

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