[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
02-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 59.15%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 368,662 381,910 328,735 267,283 251,023 238,553 216,204 9.29%
PBT 124,903 134,278 107,708 82,972 71,771 51,190 32,511 25.13%
Tax -33,817 -32,401 -25,831 -19,905 -17,128 -14,198 -7,364 28.90%
NP 91,086 101,877 81,877 63,067 54,643 36,992 25,147 23.91%
-
NP to SH 82,244 93,449 74,956 58,677 50,971 33,574 20,031 26.52%
-
Tax Rate 27.07% 24.13% 23.98% 23.99% 23.86% 27.74% 22.65% -
Total Cost 277,576 280,033 246,858 204,216 196,380 201,561 191,057 6.42%
-
Net Worth 597,704 518,414 314,044 421,374 356,309 314,390 272,471 13.98%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 25,135 15,702 12,641 10,479 7,335 - -
Div Payout % - 26.90% 20.95% 21.54% 20.56% 21.85% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 597,704 518,414 314,044 421,374 356,309 314,390 272,471 13.98%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 24.71% 26.68% 24.91% 23.60% 21.77% 15.51% 11.63% -
ROE 13.76% 18.03% 23.87% 13.93% 14.31% 10.68% 7.35% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.44 24.31 31.40 25.37 23.95 22.76 20.63 2.15%
EPS 5.23 5.95 4.77 5.60 4.86 3.20 1.91 18.27%
DPS 0.00 1.60 1.50 1.20 1.00 0.70 0.00 -
NAPS 0.38 0.33 0.30 0.40 0.34 0.30 0.26 6.52%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.32 24.16 20.80 16.91 15.88 15.09 13.68 9.29%
EPS 5.20 5.91 4.74 3.71 3.22 2.12 1.27 26.46%
DPS 0.00 1.59 0.99 0.80 0.66 0.46 0.00 -
NAPS 0.3781 0.328 0.1987 0.2666 0.2254 0.1989 0.1724 13.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.15 2.75 3.61 3.62 1.72 0.91 0.385 -
P/RPS 13.44 11.31 11.50 14.27 7.18 4.00 1.87 38.89%
P/EPS 60.24 46.23 50.42 64.99 35.36 28.40 20.14 20.02%
EY 1.66 2.16 1.98 1.54 2.83 3.52 4.96 -16.66%
DY 0.00 0.58 0.42 0.33 0.58 0.77 0.00 -
P/NAPS 8.29 8.33 12.03 9.05 5.06 3.03 1.48 33.24%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/10/23 02/11/22 03/11/21 03/11/20 05/11/19 07/11/18 21/11/17 -
Price 3.22 2.50 3.80 3.60 1.96 0.83 0.375 -
P/RPS 13.74 10.28 12.10 14.19 8.18 3.65 1.82 40.04%
P/EPS 61.58 42.03 53.07 64.63 40.30 25.91 19.62 20.99%
EY 1.62 2.38 1.88 1.55 2.48 3.86 5.10 -17.39%
DY 0.00 0.64 0.39 0.33 0.51 0.84 0.00 -
P/NAPS 8.47 7.58 12.67 9.00 5.76 2.77 1.44 34.33%

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