[FRONTKN] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -0.12%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 551,234 540,452 526,679 500,149 503,935 504,978 512,024 5.02%
PBT 187,506 184,286 182,191 167,066 165,416 168,787 169,059 7.12%
Tax -45,467 -51,155 -50,558 -42,727 -41,039 -36,348 -36,546 15.62%
NP 142,039 133,131 131,633 124,339 124,377 132,439 132,513 4.72%
-
NP to SH 128,417 119,840 118,420 111,951 112,087 120,074 120,361 4.40%
-
Tax Rate 24.25% 27.76% 27.75% 25.57% 24.81% 21.53% 21.62% -
Total Cost 409,195 407,321 395,046 375,810 379,558 372,539 379,511 5.13%
-
Net Worth 647,834 660,630 660,620 644,891 597,704 581,975 581,975 7.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 61,343 61,343 34,603 34,603 40,844 40,844 65,979 -4.72%
Div Payout % 47.77% 51.19% 29.22% 30.91% 36.44% 34.02% 54.82% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 647,834 660,630 660,620 644,891 597,704 581,975 581,975 7.38%
NOSH 1,589,394 1,580,677 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 25.77% 24.63% 24.99% 24.86% 24.68% 26.23% 25.88% -
ROE 19.82% 18.14% 17.93% 17.36% 18.75% 20.63% 20.68% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.89 34.36 33.48 31.80 32.04 32.10 32.55 4.72%
EPS 8.13 7.62 7.53 7.12 7.13 7.63 7.65 4.12%
DPS 3.90 3.90 2.20 2.20 2.60 2.60 4.20 -4.80%
NAPS 0.41 0.42 0.42 0.41 0.38 0.37 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.68 34.00 33.14 31.47 31.71 31.77 32.22 5.01%
EPS 8.08 7.54 7.45 7.04 7.05 7.55 7.57 4.43%
DPS 3.86 3.86 2.18 2.18 2.57 2.57 4.15 -4.70%
NAPS 0.4076 0.4156 0.4156 0.4057 0.3761 0.3662 0.3662 7.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.67 4.46 3.88 3.24 3.15 3.15 3.12 -
P/RPS 10.52 12.98 11.59 10.19 9.83 9.81 9.58 6.42%
P/EPS 45.16 58.54 51.54 45.52 44.20 41.26 40.77 7.03%
EY 2.21 1.71 1.94 2.20 2.26 2.42 2.45 -6.62%
DY 1.06 0.87 0.57 0.68 0.83 0.83 1.35 -14.85%
P/NAPS 8.95 10.62 9.24 7.90 8.29 8.51 8.43 4.05%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/10/24 14/08/24 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 -
Price 3.83 4.15 3.89 3.74 3.22 3.27 2.99 -
P/RPS 10.98 12.08 11.62 11.76 10.05 10.19 9.19 12.55%
P/EPS 47.13 54.47 51.67 52.55 45.19 42.84 39.07 13.28%
EY 2.12 1.84 1.94 1.90 2.21 2.33 2.56 -11.78%
DY 1.02 0.94 0.57 0.59 0.81 0.80 1.40 -18.98%
P/NAPS 9.34 9.88 9.26 9.12 8.47 8.84 8.08 10.11%

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