[FRONTKN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 107.96%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 275,442 235,139 247,344 212,143 172,491 163,974 152,696 10.32%
PBT 96,657 79,437 85,441 69,592 52,641 45,652 30,545 21.14%
Tax -26,751 -18,323 -21,598 -17,690 -12,569 -11,486 -10,085 17.63%
NP 69,906 61,114 63,843 51,902 40,072 34,166 20,460 22.70%
-
NP to SH 63,387 55,498 58,716 47,652 37,336 31,922 18,387 22.88%
-
Tax Rate 27.68% 23.07% 25.28% 25.42% 23.88% 25.16% 33.02% -
Total Cost 205,536 174,025 183,501 160,241 132,419 129,808 132,236 7.62%
-
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 26,739 - 25,135 23,573 12,575 10,479 - -
Div Payout % 42.19% - 42.81% 49.47% 33.68% 32.83% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 6.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.38% 25.99% 25.81% 24.47% 23.23% 20.84% 13.40% -
ROE 9.59% 9.54% 11.33% 10.11% 8.91% 9.23% 6.27% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.51 14.95 15.74 13.50 16.46 15.65 14.57 3.10%
EPS 4.03 3.53 3.74 3.03 3.56 3.05 1.75 14.90%
DPS 1.70 0.00 1.60 1.50 1.20 1.00 0.00 -
NAPS 0.42 0.37 0.33 0.30 0.40 0.33 0.28 6.98%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.33 14.79 15.56 13.35 10.85 10.32 9.61 10.31%
EPS 3.99 3.49 3.69 3.00 2.35 2.01 1.16 22.83%
DPS 1.68 0.00 1.58 1.48 0.79 0.66 0.00 -
NAPS 0.4156 0.3662 0.3262 0.2966 0.2637 0.2176 0.1846 14.46%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.46 3.15 2.29 2.87 2.53 1.34 0.425 -
P/RPS 25.47 21.07 14.54 21.26 15.37 8.56 2.92 43.42%
P/EPS 110.67 89.28 61.27 94.65 71.01 43.99 24.22 28.78%
EY 0.90 1.12 1.63 1.06 1.41 2.27 4.13 -22.40%
DY 0.38 0.00 0.70 0.52 0.47 0.75 0.00 -
P/NAPS 10.62 8.51 6.94 9.57 6.33 4.06 1.52 38.22%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 14/08/24 01/08/23 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 -
Price 4.15 3.27 2.72 3.29 3.69 1.56 0.64 -
P/RPS 23.70 21.87 17.28 24.37 22.42 9.97 4.39 32.41%
P/EPS 102.98 92.68 72.77 108.51 103.57 51.21 36.48 18.86%
EY 0.97 1.08 1.37 0.92 0.97 1.95 2.74 -15.87%
DY 0.41 0.00 0.59 0.46 0.33 0.64 0.00 -
P/NAPS 9.88 8.84 8.24 10.97 9.23 4.73 2.29 27.56%

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