[FRONTKN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.61%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 121,487 116,592 108,626 103,517 101,036 94,792 87,620 24.26%
PBT 41,783 38,116 34,536 35,056 31,280 30,331 27,918 30.74%
Tax -9,438 -8,141 -7,541 -10,149 -6,030 -7,336 -6,090 33.81%
NP 32,345 29,975 26,995 24,907 25,250 22,995 21,828 29.88%
-
NP to SH 29,548 27,304 24,738 22,914 23,290 21,341 20,329 28.22%
-
Tax Rate 22.59% 21.36% 21.84% 28.95% 19.28% 24.19% 21.81% -
Total Cost 89,142 86,617 81,631 78,610 75,786 71,797 65,792 22.37%
-
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 39,273 - 23,573 - 29,343 - 12,575 113.21%
Div Payout % 132.92% - 95.29% - 125.99% - 61.86% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.62% 25.71% 24.85% 24.06% 24.99% 24.26% 24.91% -
ROE 5.88% 8.69% 5.25% 5.21% 5.29% 5.06% 4.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.73 11.14 6.91 9.88 9.64 9.00 8.36 -5.07%
EPS 1.88 1.74 1.57 2.19 2.22 2.04 1.94 -2.06%
DPS 2.50 0.00 1.50 0.00 2.80 0.00 1.20 62.90%
NAPS 0.32 0.30 0.30 0.42 0.42 0.40 0.40 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.69 7.38 6.87 6.55 6.39 6.00 5.54 24.36%
EPS 1.87 1.73 1.57 1.45 1.47 1.35 1.29 27.99%
DPS 2.48 0.00 1.49 0.00 1.86 0.00 0.80 112.16%
NAPS 0.318 0.1987 0.2983 0.2785 0.2785 0.2666 0.2652 12.83%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.61 2.87 5.08 3.55 3.62 2.53 -
P/RPS 51.72 32.41 41.52 51.43 36.82 40.23 30.26 42.81%
P/EPS 212.66 138.40 182.33 232.33 159.74 178.69 130.42 38.41%
EY 0.47 0.72 0.55 0.43 0.63 0.56 0.77 -27.97%
DY 0.63 0.00 0.52 0.00 0.79 0.00 0.47 21.50%
P/NAPS 12.50 12.03 9.57 12.10 8.45 9.05 6.33 57.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 -
Price 3.08 3.80 3.29 3.40 5.17 3.60 3.69 -
P/RPS 39.83 34.12 47.60 34.42 53.62 40.01 44.13 -6.58%
P/EPS 163.75 145.69 209.01 155.50 232.63 177.70 190.22 -9.48%
EY 0.61 0.69 0.48 0.64 0.43 0.56 0.53 9.79%
DY 0.81 0.00 0.46 0.00 0.54 0.00 0.33 81.66%
P/NAPS 9.63 12.67 10.97 8.10 12.31 9.00 9.23 2.86%

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