[FRONTKN] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -14.08%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 133,523 121,152 113,987 135,273 134,566 128,198 119,146 7.88%
PBT 45,466 44,309 35,128 40,513 48,837 44,581 40,860 7.37%
Tax -15,494 -9,327 -8,996 -7,222 -10,803 -9,525 -12,073 18.07%
NP 29,972 34,982 26,132 33,291 38,034 35,056 28,787 2.72%
-
NP to SH 26,746 31,914 23,584 29,843 34,733 32,201 26,515 0.57%
-
Tax Rate 34.08% 21.05% 25.61% 17.83% 22.12% 21.37% 29.55% -
Total Cost 103,551 86,170 87,855 101,982 96,532 93,142 90,359 9.50%
-
Net Worth 597,704 581,975 581,975 549,833 518,414 518,414 471,285 17.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 40,844 - 25,135 - -
Div Payout % - - - 136.87% - 78.06% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 597,704 581,975 581,975 549,833 518,414 518,414 471,285 17.14%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.45% 28.87% 22.93% 24.61% 28.26% 27.35% 24.16% -
ROE 4.47% 5.48% 4.05% 5.43% 6.70% 6.21% 5.63% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.49 7.70 7.25 8.61 8.57 8.16 7.58 7.84%
EPS 1.70 2.03 1.50 1.90 2.21 2.05 1.69 0.39%
DPS 0.00 0.00 0.00 2.60 0.00 1.60 0.00 -
NAPS 0.38 0.37 0.37 0.35 0.33 0.33 0.30 17.05%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.45 7.67 7.21 8.56 8.52 8.11 7.54 7.88%
EPS 1.69 2.02 1.49 1.89 2.20 2.04 1.68 0.39%
DPS 0.00 0.00 0.00 2.58 0.00 1.59 0.00 -
NAPS 0.3783 0.3683 0.3683 0.348 0.3281 0.3281 0.2983 17.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.15 3.15 3.12 3.08 2.75 2.29 3.03 -
P/RPS 37.11 40.90 43.05 35.77 32.10 28.06 39.95 -4.79%
P/EPS 185.25 155.25 208.08 162.13 124.38 111.72 179.52 2.11%
EY 0.54 0.64 0.48 0.62 0.80 0.90 0.56 -2.39%
DY 0.00 0.00 0.00 0.84 0.00 0.70 0.00 -
P/NAPS 8.29 8.51 8.43 8.80 8.33 6.94 10.10 -12.32%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/10/23 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 -
Price 3.22 3.27 3.00 3.15 2.50 2.72 2.54 -
P/RPS 37.93 42.45 41.40 36.58 29.19 33.33 33.49 8.64%
P/EPS 189.37 161.16 200.08 165.82 113.07 132.70 150.49 16.53%
EY 0.53 0.62 0.50 0.60 0.88 0.75 0.66 -13.59%
DY 0.00 0.00 0.00 0.83 0.00 0.59 0.00 -
P/NAPS 8.47 8.84 8.11 9.00 7.58 8.24 8.47 0.00%

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