[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 57.16%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 212,143 103,517 368,319 267,283 172,491 84,871 339,911 -26.98%
PBT 69,592 35,056 114,252 82,972 52,641 24,723 96,261 -19.46%
Tax -17,690 -10,149 -25,935 -19,905 -12,569 -6,479 -22,033 -13.62%
NP 51,902 24,907 88,317 63,067 40,072 18,244 74,228 -21.23%
-
NP to SH 47,652 22,914 81,967 58,677 37,336 17,007 69,170 -22.01%
-
Tax Rate 25.42% 28.95% 22.70% 23.99% 23.88% 26.21% 22.89% -
Total Cost 160,241 78,610 280,002 204,216 132,419 66,627 265,683 -28.63%
-
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 23,573 - 41,918 12,641 12,575 - 26,199 -6.80%
Div Payout % 49.47% - 51.14% 21.54% 33.68% - 37.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.47% 24.06% 23.98% 23.60% 23.23% 21.50% 21.84% -
ROE 10.11% 5.21% 18.62% 13.93% 8.91% 4.39% 18.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.50 9.88 35.15 25.37 16.46 8.10 32.44 -44.28%
EPS 3.03 2.19 7.82 5.60 3.56 1.62 6.60 -40.51%
DPS 1.50 0.00 4.00 1.20 1.20 0.00 2.50 -28.88%
NAPS 0.30 0.42 0.42 0.40 0.40 0.37 0.36 -11.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.42 6.55 23.30 16.91 10.91 5.37 21.50 -26.98%
EPS 3.01 1.45 5.19 3.71 2.36 1.08 4.38 -22.14%
DPS 1.49 0.00 2.65 0.80 0.80 0.00 1.66 -6.95%
NAPS 0.2983 0.2785 0.2785 0.2666 0.2652 0.2453 0.2387 16.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.87 5.08 3.55 3.62 2.53 1.81 2.29 -
P/RPS 21.26 51.43 10.10 14.27 15.37 22.35 7.06 108.67%
P/EPS 94.65 232.33 45.39 64.99 71.01 111.53 34.69 95.37%
EY 1.06 0.43 2.20 1.54 1.41 0.90 2.88 -48.67%
DY 0.52 0.00 1.13 0.33 0.47 0.00 1.09 -38.97%
P/NAPS 9.57 12.10 8.45 9.05 6.33 4.89 6.36 31.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 -
Price 3.29 3.40 5.17 3.60 3.69 2.29 2.45 -
P/RPS 24.37 34.42 14.71 14.19 22.42 28.28 7.55 118.56%
P/EPS 108.51 155.50 66.10 64.63 103.57 141.11 37.12 104.57%
EY 0.92 0.64 1.51 1.55 0.97 0.71 2.69 -51.12%
DY 0.46 0.00 0.77 0.33 0.33 0.00 1.02 -41.22%
P/NAPS 10.97 8.10 12.31 9.00 9.23 6.19 6.81 37.45%

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