[FRONTKN] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 19.53%
YoY- 23.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 103,517 101,036 94,792 87,620 84,871 88,888 87,049 12.23%
PBT 35,056 31,280 30,331 27,918 24,723 24,490 26,119 21.65%
Tax -10,149 -6,030 -7,336 -6,090 -6,479 -4,905 -5,642 47.85%
NP 24,907 25,250 22,995 21,828 18,244 19,585 20,477 13.93%
-
NP to SH 22,914 23,290 21,341 20,329 17,007 18,199 19,049 13.09%
-
Tax Rate 28.95% 19.28% 24.19% 21.81% 26.21% 20.03% 21.60% -
Total Cost 78,610 75,786 71,797 65,792 66,627 69,303 66,572 11.70%
-
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 29,343 - 12,575 - 15,719 - -
Div Payout % - 125.99% - 61.86% - 86.38% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.06% 24.99% 24.26% 24.91% 21.50% 22.03% 23.52% -
ROE 5.21% 5.29% 5.06% 4.85% 4.39% 4.82% 5.35% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 9.88 9.64 9.00 8.36 8.10 8.48 8.31 12.21%
EPS 2.19 2.22 2.04 1.94 1.62 1.74 1.82 13.11%
DPS 0.00 2.80 0.00 1.20 0.00 1.50 0.00 -
NAPS 0.42 0.42 0.40 0.40 0.37 0.36 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.55 6.39 6.00 5.54 5.37 5.62 5.51 12.20%
EPS 1.45 1.47 1.35 1.29 1.08 1.15 1.21 12.80%
DPS 0.00 1.86 0.00 0.80 0.00 0.99 0.00 -
NAPS 0.2785 0.2785 0.2666 0.2652 0.2453 0.2387 0.2254 15.13%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.08 3.55 3.62 2.53 1.81 2.29 1.72 -
P/RPS 51.43 36.82 40.23 30.26 22.35 27.00 20.71 83.28%
P/EPS 232.33 159.74 178.69 130.42 111.53 131.87 94.62 81.90%
EY 0.43 0.63 0.56 0.77 0.90 0.76 1.06 -45.17%
DY 0.00 0.79 0.00 0.47 0.00 0.66 0.00 -
P/NAPS 12.10 8.45 9.05 6.33 4.89 6.36 5.06 78.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 -
Price 3.40 5.17 3.60 3.69 2.29 2.45 1.96 -
P/RPS 34.42 53.62 40.01 44.13 28.28 28.88 23.60 28.57%
P/EPS 155.50 232.63 177.70 190.22 141.11 141.08 107.83 27.61%
EY 0.64 0.43 0.56 0.53 0.71 0.71 0.93 -22.03%
DY 0.00 0.54 0.00 0.33 0.00 0.61 0.00 -
P/NAPS 8.10 12.31 9.00 9.23 6.19 6.81 5.76 25.49%

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