[FRONTKN] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.37%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 128,198 119,146 121,487 116,592 108,626 103,517 101,036 17.25%
PBT 44,581 40,860 41,783 38,116 34,536 35,056 31,280 26.72%
Tax -9,525 -12,073 -9,438 -8,141 -7,541 -10,149 -6,030 35.74%
NP 35,056 28,787 32,345 29,975 26,995 24,907 25,250 24.52%
-
NP to SH 32,201 26,515 29,548 27,304 24,738 22,914 23,290 24.18%
-
Tax Rate 21.37% 29.55% 22.59% 21.36% 21.84% 28.95% 19.28% -
Total Cost 93,142 90,359 89,142 86,617 81,631 78,610 75,786 14.78%
-
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,135 - 39,273 - 23,573 - 29,343 -9.83%
Div Payout % 78.06% - 132.92% - 95.29% - 125.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 27.35% 24.16% 26.62% 25.71% 24.85% 24.06% 24.99% -
ROE 6.21% 5.63% 5.88% 8.69% 5.25% 5.21% 5.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.16 7.58 7.73 11.14 6.91 9.88 9.64 -10.54%
EPS 2.05 1.69 1.88 1.74 1.57 2.19 2.22 -5.18%
DPS 1.60 0.00 2.50 0.00 1.50 0.00 2.80 -31.20%
NAPS 0.33 0.30 0.32 0.30 0.30 0.42 0.42 -14.88%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.11 7.54 7.69 7.38 6.87 6.55 6.39 17.27%
EPS 2.04 1.68 1.87 1.73 1.57 1.45 1.47 24.49%
DPS 1.59 0.00 2.48 0.00 1.49 0.00 1.86 -9.95%
NAPS 0.328 0.2982 0.318 0.1987 0.2983 0.2785 0.2785 11.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.29 3.03 4.00 3.61 2.87 5.08 3.55 -
P/RPS 28.06 39.95 51.72 32.41 41.52 51.43 36.82 -16.60%
P/EPS 111.72 179.52 212.66 138.40 182.33 232.33 159.74 -21.26%
EY 0.90 0.56 0.47 0.72 0.55 0.43 0.63 26.92%
DY 0.70 0.00 0.63 0.00 0.52 0.00 0.79 -7.76%
P/NAPS 6.94 10.10 12.50 12.03 9.57 12.10 8.45 -12.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 -
Price 2.72 2.54 3.08 3.80 3.29 3.40 5.17 -
P/RPS 33.33 33.49 39.83 34.12 47.60 34.42 53.62 -27.22%
P/EPS 132.70 150.49 163.75 145.69 209.01 155.50 232.63 -31.28%
EY 0.75 0.66 0.61 0.69 0.48 0.64 0.43 45.04%
DY 0.59 0.00 0.81 0.00 0.46 0.00 0.54 6.09%
P/NAPS 8.24 8.47 9.63 12.67 10.97 8.10 12.31 -23.53%

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