[FRONTKN] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -10.26%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 135,273 134,566 128,198 119,146 121,487 116,592 108,626 15.70%
PBT 40,513 48,837 44,581 40,860 41,783 38,116 34,536 11.19%
Tax -7,222 -10,803 -9,525 -12,073 -9,438 -8,141 -7,541 -2.83%
NP 33,291 38,034 35,056 28,787 32,345 29,975 26,995 14.95%
-
NP to SH 29,843 34,733 32,201 26,515 29,548 27,304 24,738 13.28%
-
Tax Rate 17.83% 22.12% 21.37% 29.55% 22.59% 21.36% 21.84% -
Total Cost 101,982 96,532 93,142 90,359 89,142 86,617 81,631 15.94%
-
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 40,844 - 25,135 - 39,273 - 23,573 44.11%
Div Payout % 136.87% - 78.06% - 132.92% - 95.29% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 24.61% 28.26% 27.35% 24.16% 26.62% 25.71% 24.85% -
ROE 5.43% 6.70% 6.21% 5.63% 5.88% 8.69% 5.25% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.61 8.57 8.16 7.58 7.73 11.14 6.91 15.74%
EPS 1.90 2.21 2.05 1.69 1.88 1.74 1.57 13.52%
DPS 2.60 0.00 1.60 0.00 2.50 0.00 1.50 44.15%
NAPS 0.35 0.33 0.33 0.30 0.32 0.30 0.30 10.79%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.56 8.52 8.11 7.54 7.69 7.38 6.87 15.74%
EPS 1.89 2.20 2.04 1.68 1.87 1.73 1.57 13.12%
DPS 2.58 0.00 1.59 0.00 2.49 0.00 1.49 44.05%
NAPS 0.348 0.3281 0.3281 0.2983 0.3181 0.1987 0.2984 10.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.08 2.75 2.29 3.03 4.00 3.61 2.87 -
P/RPS 35.77 32.10 28.06 39.95 51.72 32.41 41.52 -9.43%
P/EPS 162.13 124.38 111.72 179.52 212.66 138.40 182.33 -7.50%
EY 0.62 0.80 0.90 0.56 0.47 0.72 0.55 8.29%
DY 0.84 0.00 0.70 0.00 0.63 0.00 0.52 37.55%
P/NAPS 8.80 8.33 6.94 10.10 12.50 12.03 9.57 -5.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 -
Price 3.15 2.50 2.72 2.54 3.08 3.80 3.29 -
P/RPS 36.58 29.19 33.33 33.49 39.83 34.12 47.60 -16.06%
P/EPS 165.82 113.07 132.70 150.49 163.75 145.69 209.01 -14.26%
EY 0.60 0.88 0.75 0.66 0.61 0.69 0.48 15.99%
DY 0.83 0.00 0.59 0.00 0.81 0.00 0.46 48.05%
P/NAPS 9.00 7.58 8.24 8.47 9.63 12.67 10.97 -12.33%

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