[FRONTKN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -2.38%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 500,149 503,935 504,978 512,024 517,183 503,397 485,423 2.00%
PBT 167,066 165,416 168,787 169,059 174,791 176,061 165,340 0.69%
Tax -42,727 -41,039 -36,348 -36,546 -39,623 -41,839 -39,177 5.93%
NP 124,339 124,377 132,439 132,513 135,168 134,222 126,163 -0.96%
-
NP to SH 111,951 112,087 120,074 120,361 123,292 122,997 115,568 -2.09%
-
Tax Rate 25.57% 24.81% 21.53% 21.62% 22.67% 23.76% 23.69% -
Total Cost 375,810 379,558 372,539 379,511 382,015 369,175 359,260 3.03%
-
Net Worth 644,891 597,704 581,975 581,975 549,833 518,414 518,414 15.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 34,603 40,844 40,844 65,979 65,979 64,409 64,409 -33.83%
Div Payout % 30.91% 36.44% 34.02% 54.82% 53.52% 52.37% 55.73% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 644,891 597,704 581,975 581,975 549,833 518,414 518,414 15.62%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 24.86% 24.68% 26.23% 25.88% 26.14% 26.66% 25.99% -
ROE 17.36% 18.75% 20.63% 20.68% 22.42% 23.73% 22.29% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.80 32.04 32.10 32.55 32.92 32.04 30.90 1.92%
EPS 7.12 7.13 7.63 7.65 7.85 7.83 7.36 -2.17%
DPS 2.20 2.60 2.60 4.20 4.20 4.10 4.10 -33.89%
NAPS 0.41 0.38 0.37 0.37 0.35 0.33 0.33 15.52%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.64 31.88 31.95 32.39 32.72 31.85 30.71 2.00%
EPS 7.08 7.09 7.60 7.61 7.80 7.78 7.31 -2.10%
DPS 2.19 2.58 2.58 4.17 4.17 4.07 4.07 -33.76%
NAPS 0.408 0.3781 0.3682 0.3682 0.3478 0.328 0.328 15.61%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.24 3.15 3.15 3.12 3.08 2.75 2.29 -
P/RPS 10.19 9.83 9.81 9.58 9.36 8.58 7.41 23.59%
P/EPS 45.52 44.20 41.26 40.77 39.24 35.12 31.13 28.74%
EY 2.20 2.26 2.42 2.45 2.55 2.85 3.21 -22.21%
DY 0.68 0.83 0.83 1.35 1.36 1.49 1.79 -47.45%
P/NAPS 7.90 8.29 8.51 8.43 8.80 8.33 6.94 8.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 -
Price 3.74 3.22 3.27 2.99 3.12 2.50 2.72 -
P/RPS 11.76 10.05 10.19 9.19 9.48 7.80 8.80 21.26%
P/EPS 52.55 45.19 42.84 39.07 39.75 31.93 36.97 26.33%
EY 1.90 2.21 2.33 2.56 2.52 3.13 2.70 -20.83%
DY 0.59 0.81 0.80 1.40 1.35 1.64 1.51 -46.46%
P/NAPS 9.12 8.47 8.84 8.08 8.91 7.58 8.24 6.97%

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