[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
02-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 59.15%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 235,139 113,987 517,183 381,910 247,344 119,146 450,222 -35.22%
PBT 79,437 35,128 174,791 134,278 85,441 40,860 149,491 -34.47%
Tax -18,323 -8,996 -39,623 -32,401 -21,598 -12,073 -35,269 -35.45%
NP 61,114 26,132 135,168 101,877 63,843 28,787 114,222 -34.16%
-
NP to SH 55,498 23,584 123,292 93,449 58,716 26,515 104,504 -34.49%
-
Tax Rate 23.07% 25.61% 22.67% 24.13% 25.28% 29.55% 23.59% -
Total Cost 174,025 87,855 382,015 280,033 183,501 90,359 336,000 -35.58%
-
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 65,979 25,135 25,135 - 62,838 -
Div Payout % - - 53.52% 26.90% 42.81% - 60.13% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.99% 22.93% 26.14% 26.68% 25.81% 24.16% 25.37% -
ROE 9.54% 4.05% 22.42% 18.03% 11.33% 5.63% 20.79% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.95 7.25 32.92 24.31 15.74 7.58 28.66 -35.27%
EPS 3.53 1.50 7.85 5.95 3.74 1.69 6.65 -34.51%
DPS 0.00 0.00 4.20 1.60 1.60 0.00 4.00 -
NAPS 0.37 0.37 0.35 0.33 0.33 0.30 0.32 10.19%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.79 7.17 32.54 24.03 15.56 7.50 28.33 -35.24%
EPS 3.49 1.48 7.76 5.88 3.69 1.67 6.58 -34.55%
DPS 0.00 0.00 4.15 1.58 1.58 0.00 3.95 -
NAPS 0.3662 0.3662 0.3459 0.3262 0.3262 0.2965 0.3163 10.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.15 3.12 3.08 2.75 2.29 3.03 4.00 -
P/RPS 21.07 43.05 9.36 11.31 14.54 39.95 13.96 31.67%
P/EPS 89.28 208.08 39.24 46.23 61.27 179.52 60.13 30.24%
EY 1.12 0.48 2.55 2.16 1.63 0.56 1.66 -23.12%
DY 0.00 0.00 1.36 0.58 0.70 0.00 1.00 -
P/NAPS 8.51 8.43 8.80 8.33 6.94 10.10 12.50 -22.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 -
Price 3.27 3.00 3.15 2.50 2.72 2.54 3.08 -
P/RPS 21.87 41.40 9.57 10.28 17.28 33.49 10.75 60.76%
P/EPS 92.68 200.08 40.14 42.03 72.77 150.49 46.30 59.03%
EY 1.08 0.50 2.49 2.38 1.37 0.66 2.16 -37.08%
DY 0.00 0.00 1.33 0.64 0.59 0.00 1.30 -
P/NAPS 8.84 8.11 9.00 7.58 8.24 8.47 9.63 -5.56%

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