[FRONTKN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.22%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,566 128,198 119,146 121,487 116,592 108,626 103,517 19.09%
PBT 48,837 44,581 40,860 41,783 38,116 34,536 35,056 24.71%
Tax -10,803 -9,525 -12,073 -9,438 -8,141 -7,541 -10,149 4.24%
NP 38,034 35,056 28,787 32,345 29,975 26,995 24,907 32.57%
-
NP to SH 34,733 32,201 26,515 29,548 27,304 24,738 22,914 31.92%
-
Tax Rate 22.12% 21.37% 29.55% 22.59% 21.36% 21.84% 28.95% -
Total Cost 96,532 93,142 90,359 89,142 86,617 81,631 78,610 14.65%
-
Net Worth 518,414 518,414 471,285 502,704 314,044 471,473 440,146 11.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 25,135 - 39,273 - 23,573 - -
Div Payout % - 78.06% - 132.92% - 95.29% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 518,414 518,414 471,285 502,704 314,044 471,473 440,146 11.51%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.26% 27.35% 24.16% 26.62% 25.71% 24.85% 24.06% -
ROE 6.70% 6.21% 5.63% 5.88% 8.69% 5.25% 5.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.57 8.16 7.58 7.73 11.14 6.91 9.88 -9.03%
EPS 2.21 2.05 1.69 1.88 1.74 1.57 2.19 0.60%
DPS 0.00 1.60 0.00 2.50 0.00 1.50 0.00 -
NAPS 0.33 0.33 0.30 0.32 0.30 0.30 0.42 -14.83%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.52 8.11 7.54 7.69 7.38 6.87 6.55 19.14%
EPS 2.20 2.04 1.68 1.87 1.73 1.57 1.45 32.00%
DPS 0.00 1.59 0.00 2.49 0.00 1.49 0.00 -
NAPS 0.3281 0.3281 0.2983 0.3181 0.1987 0.2984 0.2785 11.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.75 2.29 3.03 4.00 3.61 2.87 5.08 -
P/RPS 32.10 28.06 39.95 51.72 32.41 41.52 51.43 -26.94%
P/EPS 124.38 111.72 179.52 212.66 138.40 182.33 232.33 -34.04%
EY 0.80 0.90 0.56 0.47 0.72 0.55 0.43 51.21%
DY 0.00 0.70 0.00 0.63 0.00 0.52 0.00 -
P/NAPS 8.33 6.94 10.10 12.50 12.03 9.57 12.10 -22.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 -
Price 2.50 2.72 2.54 3.08 3.80 3.29 3.40 -
P/RPS 29.19 33.33 33.49 39.83 34.12 47.60 34.42 -10.39%
P/EPS 113.07 132.70 150.49 163.75 145.69 209.01 155.50 -19.12%
EY 0.88 0.75 0.66 0.61 0.69 0.48 0.64 23.62%
DY 0.00 0.59 0.00 0.81 0.00 0.46 0.00 -
P/NAPS 7.58 8.24 8.47 9.63 12.67 10.97 8.10 -4.32%

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