[FRONTKN] QoQ TTM 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- 3.45%
YoY- 23.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 517,183 503,397 485,423 465,851 450,222 429,771 407,971 17.08%
PBT 174,791 176,061 165,340 155,295 149,491 138,988 131,203 21.01%
Tax -39,623 -41,839 -39,177 -37,193 -35,269 -31,861 -31,056 17.58%
NP 135,168 134,222 126,163 118,102 114,222 107,127 100,147 22.06%
-
NP to SH 123,292 122,997 115,568 108,105 104,504 98,246 92,283 21.24%
-
Tax Rate 22.67% 23.76% 23.69% 23.95% 23.59% 22.92% 23.67% -
Total Cost 382,015 369,175 359,260 347,749 336,000 322,644 307,824 15.43%
-
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 65,979 64,409 64,409 62,847 62,847 52,916 52,916 15.79%
Div Payout % 53.52% 52.37% 55.73% 58.14% 60.14% 53.86% 57.34% -
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 26.14% 26.66% 25.99% 25.35% 25.37% 24.93% 24.55% -
ROE 22.42% 23.73% 22.29% 22.94% 20.79% 31.28% 19.57% -
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 32.92 32.04 30.90 29.65 28.66 41.06 25.96 17.10%
EPS 7.85 7.83 7.36 6.88 6.65 9.39 5.87 21.31%
DPS 4.20 4.10 4.10 4.00 4.00 5.06 3.37 15.76%
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 32.72 31.85 30.71 29.47 28.48 27.19 25.81 17.08%
EPS 7.80 7.78 7.31 6.84 6.61 6.22 5.84 21.21%
DPS 4.17 4.07 4.07 3.98 3.98 3.35 3.35 15.67%
NAPS 0.3478 0.328 0.328 0.2982 0.318 0.1987 0.2983 10.74%
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 9.36 8.58 7.41 10.22 13.96 8.79 11.06 -10.50%
P/EPS 39.24 35.12 31.13 44.03 60.13 38.46 48.88 -13.58%
EY 2.55 2.85 3.21 2.27 1.66 2.60 2.05 15.61%
DY 1.36 1.49 1.79 1.32 1.00 1.40 1.17 10.52%
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 3.12 2.50 2.72 2.57 3.05 3.82 3.29 -
P/RPS 9.48 7.80 8.80 8.67 10.64 9.30 12.67 -17.53%
P/EPS 39.75 31.93 36.97 37.35 45.85 40.70 56.03 -20.40%
EY 2.52 3.13 2.70 2.68 2.18 2.46 1.78 26.00%
DY 1.35 1.64 1.51 1.56 1.31 1.32 1.02 20.48%
P/NAPS 8.91 7.58 8.24 8.57 9.53 12.73 10.97 -12.91%

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