[FRONTKN] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.13%
YoY- 27.97%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 116,592 108,626 103,517 101,036 94,792 87,620 84,871 23.55%
PBT 38,116 34,536 35,056 31,280 30,331 27,918 24,723 33.42%
Tax -8,141 -7,541 -10,149 -6,030 -7,336 -6,090 -6,479 16.42%
NP 29,975 26,995 24,907 25,250 22,995 21,828 18,244 39.19%
-
NP to SH 27,304 24,738 22,914 23,290 21,341 20,329 17,007 37.06%
-
Tax Rate 21.36% 21.84% 28.95% 19.28% 24.19% 21.81% 26.21% -
Total Cost 86,617 81,631 78,610 75,786 71,797 65,792 66,627 19.09%
-
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 23,573 - 29,343 - 12,575 - -
Div Payout % - 95.29% - 125.99% - 61.86% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.71% 24.85% 24.06% 24.99% 24.26% 24.91% 21.50% -
ROE 8.69% 5.25% 5.21% 5.29% 5.06% 4.85% 4.39% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.14 6.91 9.88 9.64 9.00 8.36 8.10 23.64%
EPS 1.74 1.57 2.19 2.22 2.04 1.94 1.62 4.87%
DPS 0.00 1.50 0.00 2.80 0.00 1.20 0.00 -
NAPS 0.30 0.30 0.42 0.42 0.40 0.40 0.37 -13.03%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.38 6.87 6.55 6.39 6.00 5.55 5.37 23.58%
EPS 1.73 1.57 1.45 1.47 1.35 1.29 1.08 36.86%
DPS 0.00 1.49 0.00 1.86 0.00 0.80 0.00 -
NAPS 0.1987 0.2984 0.2785 0.2785 0.2667 0.2653 0.2454 -13.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.61 2.87 5.08 3.55 3.62 2.53 1.81 -
P/RPS 32.41 41.52 51.43 36.82 40.23 30.26 22.35 28.08%
P/EPS 138.40 182.33 232.33 159.74 178.69 130.42 111.53 15.46%
EY 0.72 0.55 0.43 0.63 0.56 0.77 0.90 -13.81%
DY 0.00 0.52 0.00 0.79 0.00 0.47 0.00 -
P/NAPS 12.03 9.57 12.10 8.45 9.05 6.33 4.89 82.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 -
Price 3.80 3.29 3.40 5.17 3.60 3.69 2.29 -
P/RPS 34.12 47.60 34.42 53.62 40.01 44.13 28.28 13.31%
P/EPS 145.69 209.01 155.50 232.63 177.70 190.22 141.11 2.15%
EY 0.69 0.48 0.64 0.43 0.56 0.53 0.71 -1.88%
DY 0.00 0.46 0.00 0.54 0.00 0.33 0.00 -
P/NAPS 12.67 10.97 8.10 12.31 9.00 9.23 6.19 61.13%

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