[FRONTKN] YoY 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- 7.96%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 134,925 121,152 128,198 108,626 87,620 80,144 81,780 8.69%
PBT 46,404 44,309 44,581 34,536 27,918 23,103 19,514 15.51%
Tax -9,924 -9,327 -9,525 -7,541 -6,090 -5,280 -6,236 8.04%
NP 36,480 34,982 35,056 26,995 21,828 17,823 13,278 18.32%
-
NP to SH 33,334 31,914 32,201 24,738 20,329 16,518 12,083 18.40%
-
Tax Rate 21.39% 21.05% 21.37% 21.84% 21.81% 22.85% 31.96% -
Total Cost 98,445 86,170 93,142 81,631 65,792 62,321 68,502 6.22%
-
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 % 80.22% - 78.06% 95.29% 61.86% 63.44% - -
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 27.04% 28.87% 27.35% 24.85% 24.91% 22.24% 16.24% -
ROE 5.05% 5.48% 6.21% 5.25% 4.85% 4.78% 4.12% -
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 8.58 7.70 8.16 6.91 8.36 7.65 7.80 1.59%
EPS 2.12 2.03 2.05 1.57 1.94 1.58 1.15 10.72%
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 8.49 7.62 8.07 6.83 5.51 5.04 5.15 8.68%
EPS 2.10 2.01 2.03 1.56 1.28 1.04 0.76 18.44%
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 51.99 40.90 28.06 41.52 30.26 17.52 5.45 45.58%
P/EPS 210.45 155.25 111.72 182.33 130.42 85.01 36.86 33.65%
EY 0.48 0.64 0.90 0.55 0.77 1.18 2.71 -25.04%
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 48.38 42.45 33.33 47.60 44.13 20.40 8.20 34.38%
P/EPS 195.83 161.16 132.70 209.01 190.22 98.97 55.51 23.35%
EY 0.51 0.62 0.75 0.48 0.53 1.01 1.80 -18.94%
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