[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 10.72%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 470,278 494,688 424,286 344,982 327,948 305,392 275,174 9.33%
PBT 158,874 170,882 139,184 105,282 91,304 61,090 39,180 26.26%
Tax -36,646 -43,196 -35,380 -25,138 -22,972 -20,170 -10,464 23.21%
NP 122,228 127,686 103,804 80,144 68,332 40,920 28,716 27.28%
-
NP to SH 110,996 117,432 95,304 74,672 63,844 36,774 21,692 31.25%
-
Tax Rate 23.07% 25.28% 25.42% 23.88% 25.16% 33.02% 26.71% -
Total Cost 348,050 367,002 320,482 264,838 259,616 264,472 246,458 5.91%
-
Net Worth 581,975 518,414 471,473 419,187 345,829 293,431 272,471 13.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 50,270 47,147 25,151 20,959 - 10,479 -
Div Payout % - 42.81% 49.47% 33.68% 32.83% - 48.31% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 581,975 518,414 471,473 419,187 345,829 293,431 272,471 13.47%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 25.99% 25.81% 24.47% 23.23% 20.84% 13.40% 10.44% -
ROE 19.07% 22.65% 20.21% 17.81% 18.46% 12.53% 7.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.90 31.49 27.00 32.92 31.29 29.14 26.26 2.18%
EPS 7.06 7.48 6.06 7.12 6.10 3.50 2.06 22.77%
DPS 0.00 3.20 3.00 2.40 2.00 0.00 1.00 -
NAPS 0.37 0.33 0.30 0.40 0.33 0.28 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.75 31.30 26.84 21.82 20.75 19.32 17.41 9.33%
EPS 7.02 7.43 6.03 4.72 4.04 2.33 1.37 31.28%
DPS 0.00 3.18 2.98 1.59 1.33 0.00 0.66 -
NAPS 0.3682 0.328 0.2983 0.2652 0.2188 0.1856 0.1724 13.47%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.15 2.29 2.87 2.53 1.34 0.425 0.305 -
P/RPS 10.54 7.27 10.63 7.69 4.28 1.46 1.16 44.43%
P/EPS 44.64 30.63 47.33 35.51 22.00 12.11 14.73 20.28%
EY 2.24 3.26 2.11 2.82 4.55 8.26 6.79 -16.86%
DY 0.00 1.40 1.05 0.95 1.49 0.00 3.28 -
P/NAPS 8.51 6.94 9.57 6.33 4.06 1.52 1.17 39.17%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 01/08/23 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 24/08/17 -
Price 3.27 2.72 3.29 3.69 1.56 0.64 0.34 -
P/RPS 10.94 8.64 12.19 11.21 4.99 2.20 1.29 42.77%
P/EPS 46.34 36.39 54.25 51.79 25.61 18.24 16.43 18.85%
EY 2.16 2.75 1.84 1.93 3.91 5.48 6.09 -15.85%
DY 0.00 1.18 0.91 0.65 1.28 0.00 2.94 -
P/NAPS 8.84 8.24 10.97 9.23 4.73 2.29 1.31 37.44%

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