[FRONTKN] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -6.55%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 101,036 94,792 87,620 84,871 88,888 87,049 80,144 16.61%
PBT 31,280 30,331 27,918 24,723 24,490 26,119 23,103 22.27%
Tax -6,030 -7,336 -6,090 -6,479 -4,905 -5,642 -5,280 9.21%
NP 25,250 22,995 21,828 18,244 19,585 20,477 17,823 26.00%
-
NP to SH 23,290 21,341 20,329 17,007 18,199 19,049 16,518 25.60%
-
Tax Rate 19.28% 24.19% 21.81% 26.21% 20.03% 21.60% 22.85% -
Total Cost 75,786 71,797 65,792 66,627 69,303 66,572 62,321 13.86%
-
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 29,343 - 12,575 - 15,719 - 10,479 98.04%
Div Payout % 125.99% - 61.86% - 86.38% - 63.44% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 24.99% 24.26% 24.91% 21.50% 22.03% 23.52% 22.24% -
ROE 5.29% 5.06% 4.85% 4.39% 4.82% 5.35% 4.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.64 9.00 8.36 8.10 8.48 8.31 7.65 16.58%
EPS 2.22 2.04 1.94 1.62 1.74 1.82 1.58 25.31%
DPS 2.80 0.00 1.20 0.00 1.50 0.00 1.00 98.03%
NAPS 0.42 0.40 0.40 0.37 0.36 0.34 0.33 17.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.36 5.97 5.51 5.34 5.59 5.48 5.04 16.69%
EPS 1.47 1.34 1.28 1.07 1.15 1.20 1.04 25.81%
DPS 1.85 0.00 0.79 0.00 0.99 0.00 0.66 98.18%
NAPS 0.277 0.2652 0.2638 0.244 0.2374 0.2242 0.2176 17.37%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.55 3.62 2.53 1.81 2.29 1.72 1.34 -
P/RPS 36.82 40.23 30.26 22.35 27.00 20.71 17.52 63.70%
P/EPS 159.74 178.69 130.42 111.53 131.87 94.62 85.01 51.98%
EY 0.63 0.56 0.77 0.90 0.76 1.06 1.18 -34.06%
DY 0.79 0.00 0.47 0.00 0.66 0.00 0.75 3.50%
P/NAPS 8.45 9.05 6.33 4.89 6.36 5.06 4.06 62.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 -
Price 5.17 3.60 3.69 2.29 2.45 1.96 1.56 -
P/RPS 53.62 40.01 44.13 28.28 28.88 23.60 20.40 89.90%
P/EPS 232.63 177.70 190.22 141.11 141.08 107.83 98.97 76.32%
EY 0.43 0.56 0.53 0.71 0.71 0.93 1.01 -43.26%
DY 0.54 0.00 0.33 0.00 0.61 0.00 0.64 -10.66%
P/NAPS 12.31 9.00 9.23 6.19 6.81 5.76 4.73 88.65%

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