[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.41%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 368,319 267,283 172,491 84,871 339,911 251,023 163,974 71.09%
PBT 114,252 82,972 52,641 24,723 96,261 71,771 45,652 83.82%
Tax -25,935 -19,905 -12,569 -6,479 -22,033 -17,128 -11,486 71.68%
NP 88,317 63,067 40,072 18,244 74,228 54,643 34,166 87.80%
-
NP to SH 81,967 58,677 37,336 17,007 69,170 50,971 31,922 86.97%
-
Tax Rate 22.70% 23.99% 23.88% 26.21% 22.89% 23.86% 25.16% -
Total Cost 280,002 204,216 132,419 66,627 265,683 196,380 129,808 66.55%
-
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 41,918 12,641 12,575 - 26,199 10,479 10,479 150.93%
Div Payout % 51.14% 21.54% 33.68% - 37.88% 20.56% 32.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.98% 23.60% 23.23% 21.50% 21.84% 21.77% 20.84% -
ROE 18.62% 13.93% 8.91% 4.39% 18.33% 14.31% 9.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.15 25.37 16.46 8.10 32.44 23.95 15.65 71.08%
EPS 7.82 5.60 3.56 1.62 6.60 4.86 3.05 86.79%
DPS 4.00 1.20 1.20 0.00 2.50 1.00 1.00 150.92%
NAPS 0.42 0.40 0.40 0.37 0.36 0.34 0.33 17.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.30 16.91 10.91 5.37 21.50 15.88 10.37 71.12%
EPS 5.19 3.71 2.36 1.08 4.38 3.22 2.02 87.05%
DPS 2.65 0.80 0.80 0.00 1.66 0.66 0.66 151.55%
NAPS 0.2785 0.2666 0.2652 0.2453 0.2387 0.2254 0.2188 17.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.55 3.62 2.53 1.81 2.29 1.72 1.34 -
P/RPS 10.10 14.27 15.37 22.35 7.06 7.18 8.56 11.60%
P/EPS 45.39 64.99 71.01 111.53 34.69 35.36 43.99 2.10%
EY 2.20 1.54 1.41 0.90 2.88 2.83 2.27 -2.05%
DY 1.13 0.33 0.47 0.00 1.09 0.58 0.75 31.26%
P/NAPS 8.45 9.05 6.33 4.89 6.36 5.06 4.06 62.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 -
Price 5.17 3.60 3.69 2.29 2.45 1.96 1.56 -
P/RPS 14.71 14.19 22.42 28.28 7.55 8.18 9.97 29.44%
P/EPS 66.10 64.63 103.57 141.11 37.12 40.30 51.21 18.45%
EY 1.51 1.55 0.97 0.71 2.69 2.48 1.95 -15.60%
DY 0.77 0.33 0.33 0.00 1.02 0.51 0.64 13.05%
P/NAPS 12.31 9.00 9.23 6.19 6.81 5.76 4.73 88.65%

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