[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -74.63%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 517,183 381,910 247,344 119,146 450,222 328,735 212,143 80.84%
PBT 174,791 134,278 85,441 40,860 149,491 107,708 69,592 84.46%
Tax -39,623 -32,401 -21,598 -12,073 -35,269 -25,831 -17,690 70.93%
NP 135,168 101,877 63,843 28,787 114,222 81,877 51,902 88.95%
-
NP to SH 123,292 93,449 58,716 26,515 104,504 74,956 47,652 88.14%
-
Tax Rate 22.67% 24.13% 25.28% 29.55% 23.59% 23.98% 25.42% -
Total Cost 382,015 280,033 183,501 90,359 336,000 246,858 160,241 78.17%
-
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 65,979 25,135 25,135 - 62,838 15,702 23,573 98.23%
Div Payout % 53.52% 26.90% 42.81% - 60.13% 20.95% 49.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.14% 26.68% 25.81% 24.16% 25.37% 24.91% 24.47% -
ROE 22.42% 18.03% 11.33% 5.63% 20.79% 23.87% 10.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.92 24.31 15.74 7.58 28.66 31.40 13.50 80.87%
EPS 7.85 5.95 3.74 1.69 6.65 4.77 3.03 88.30%
DPS 4.20 1.60 1.60 0.00 4.00 1.50 1.50 98.28%
NAPS 0.35 0.33 0.33 0.30 0.32 0.30 0.30 10.79%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.54 24.03 15.56 7.50 28.33 20.68 13.35 80.82%
EPS 7.76 5.88 3.69 1.67 6.58 4.72 3.00 88.10%
DPS 4.15 1.58 1.58 0.00 3.95 0.99 1.48 98.47%
NAPS 0.3459 0.3262 0.3262 0.2965 0.3163 0.1976 0.2966 10.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.08 2.75 2.29 3.03 4.00 3.61 2.87 -
P/RPS 9.36 11.31 14.54 39.95 13.96 11.50 21.26 -42.04%
P/EPS 39.24 46.23 61.27 179.52 60.13 50.42 94.65 -44.31%
EY 2.55 2.16 1.63 0.56 1.66 1.98 1.06 79.25%
DY 1.36 0.58 0.70 0.00 1.00 0.42 0.52 89.49%
P/NAPS 8.80 8.33 6.94 10.10 12.50 12.03 9.57 -5.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 -
Price 3.15 2.50 2.72 2.54 3.08 3.80 3.29 -
P/RPS 9.57 10.28 17.28 33.49 10.75 12.10 24.37 -46.28%
P/EPS 40.14 42.03 72.77 150.49 46.30 53.07 108.51 -48.37%
EY 2.49 2.38 1.37 0.66 2.16 1.88 0.92 93.85%
DY 1.33 0.64 0.59 0.00 1.30 0.39 0.46 102.56%
P/NAPS 9.00 7.58 8.24 8.47 9.63 12.67 10.97 -12.33%

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