[FRONTKN] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 3.07%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 407,971 386,965 368,319 356,171 348,428 340,952 339,911 12.95%
PBT 131,203 124,585 114,252 107,462 103,250 98,435 96,261 22.95%
Tax -31,056 -29,605 -25,935 -24,810 -23,116 -22,306 -22,033 25.73%
NP 100,147 94,980 88,317 82,652 80,134 76,129 74,228 22.12%
-
NP to SH 92,283 87,874 81,967 76,876 74,584 70,773 69,170 21.21%
-
Tax Rate 23.67% 23.76% 22.70% 23.09% 22.39% 22.66% 22.89% -
Total Cost 307,824 291,985 280,002 273,519 268,294 264,823 265,683 10.32%
-
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 52,916 41,918 41,918 28,295 28,295 26,199 26,199 59.85%
Div Payout % 57.34% 47.70% 51.14% 36.81% 37.94% 37.02% 37.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.55% 24.54% 23.98% 23.21% 23.00% 22.33% 21.84% -
ROE 19.57% 19.96% 18.62% 18.24% 17.79% 18.25% 18.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.96 36.93 35.15 33.81 33.25 32.53 32.44 -13.81%
EPS 5.87 8.39 7.82 7.30 7.12 6.75 6.60 -7.52%
DPS 3.37 4.00 4.00 2.70 2.70 2.50 2.50 22.05%
NAPS 0.30 0.42 0.42 0.40 0.40 0.37 0.36 -11.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.81 24.48 23.30 22.53 22.04 21.57 21.50 12.96%
EPS 5.84 5.56 5.19 4.86 4.72 4.48 4.38 21.16%
DPS 3.35 2.65 2.65 1.79 1.79 1.66 1.66 59.76%
NAPS 0.2983 0.2785 0.2785 0.2666 0.2652 0.2453 0.2387 16.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.87 5.08 3.55 3.62 2.53 1.81 2.29 -
P/RPS 11.06 13.76 10.10 10.71 7.61 5.56 7.06 34.92%
P/EPS 48.88 60.58 45.39 49.61 35.55 26.80 34.69 25.71%
EY 2.05 1.65 2.20 2.02 2.81 3.73 2.88 -20.29%
DY 1.17 0.79 1.13 0.75 1.07 1.38 1.09 4.83%
P/NAPS 9.57 12.10 8.45 9.05 6.33 4.89 6.36 31.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 -
Price 3.29 3.37 5.30 3.53 3.69 2.29 2.49 -
P/RPS 12.67 9.13 15.08 10.44 11.10 7.04 7.68 39.66%
P/EPS 56.03 40.19 67.76 48.37 51.85 33.91 37.73 30.19%
EY 1.78 2.49 1.48 2.07 1.93 2.95 2.65 -23.32%
DY 1.02 1.19 0.75 0.76 0.73 1.09 1.00 1.33%
P/NAPS 10.97 8.02 12.62 8.83 9.23 6.19 6.92 35.99%

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