[FRONTKN] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 5.38%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 386,965 368,319 356,171 348,428 340,952 339,911 339,688 9.06%
PBT 124,585 114,252 107,462 103,250 98,435 96,261 96,196 18.79%
Tax -29,605 -25,935 -24,810 -23,116 -22,306 -22,033 -21,543 23.58%
NP 94,980 88,317 82,652 80,134 76,129 74,228 74,653 17.39%
-
NP to SH 87,874 81,967 76,876 74,584 70,773 69,170 69,654 16.73%
-
Tax Rate 23.76% 22.70% 23.09% 22.39% 22.66% 22.89% 22.39% -
Total Cost 291,985 280,002 273,519 268,294 264,823 265,683 265,035 6.66%
-
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 41,918 41,918 28,295 28,295 26,199 26,199 18,863 70.20%
Div Payout % 47.70% 51.14% 36.81% 37.94% 37.02% 37.88% 27.08% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 440,146 440,146 421,374 419,187 387,748 377,268 356,309 15.11%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.54% 23.98% 23.21% 23.00% 22.33% 21.84% 21.98% -
ROE 19.96% 18.62% 18.24% 17.79% 18.25% 18.33% 19.55% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 36.93 35.15 33.81 33.25 32.53 32.44 32.41 9.08%
EPS 8.39 7.82 7.30 7.12 6.75 6.60 6.65 16.74%
DPS 4.00 4.00 2.70 2.70 2.50 2.50 1.80 70.20%
NAPS 0.42 0.42 0.40 0.40 0.37 0.36 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.35 23.17 22.41 21.92 21.45 21.39 21.37 9.08%
EPS 5.53 5.16 4.84 4.69 4.45 4.35 4.38 16.79%
DPS 2.64 2.64 1.78 1.78 1.65 1.65 1.19 70.01%
NAPS 0.2769 0.2769 0.2651 0.2637 0.244 0.2374 0.2242 15.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.08 3.55 3.62 2.53 1.81 2.29 1.72 -
P/RPS 13.76 10.10 10.71 7.61 5.56 7.06 5.31 88.55%
P/EPS 60.58 45.39 49.61 35.55 26.80 34.69 25.88 76.20%
EY 1.65 2.20 2.02 2.81 3.73 2.88 3.86 -43.22%
DY 0.79 1.13 0.75 1.07 1.38 1.09 1.05 -17.26%
P/NAPS 12.10 8.45 9.05 6.33 4.89 6.36 5.06 78.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 -
Price 3.37 5.30 3.53 3.69 2.29 2.49 1.98 -
P/RPS 9.13 15.08 10.44 11.10 7.04 7.68 6.11 30.67%
P/EPS 40.19 67.76 48.37 51.85 33.91 37.73 29.79 22.07%
EY 2.49 1.48 2.07 1.93 2.95 2.65 3.36 -18.09%
DY 1.19 0.75 0.76 0.73 1.09 1.00 0.91 19.56%
P/NAPS 8.02 12.62 8.83 9.23 6.19 6.92 5.82 23.80%

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