[FRONTKN] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.61%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 140,517 113,987 119,146 103,517 84,871 83,830 70,916 12.06%
PBT 50,253 35,128 40,860 35,056 24,723 22,549 11,031 28.72%
Tax -16,827 -8,996 -12,073 -10,149 -6,479 -6,206 -3,849 27.84%
NP 33,426 26,132 28,787 24,907 18,244 16,343 7,182 29.18%
-
NP to SH 30,053 23,584 26,515 22,914 17,007 15,404 6,304 29.70%
-
Tax Rate 33.48% 25.61% 29.55% 28.95% 26.21% 27.52% 34.89% -
Total Cost 107,091 87,855 90,359 78,610 66,627 67,487 63,734 9.02%
-
Net Worth 660,620 581,975 471,285 440,146 387,748 324,846 284,427 15.06%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 660,620 581,975 471,285 440,146 387,748 324,846 284,427 15.06%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 23.79% 22.93% 24.16% 24.06% 21.50% 19.50% 10.13% -
ROE 4.55% 4.05% 5.63% 5.21% 4.39% 4.74% 2.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.93 7.25 7.58 9.88 8.10 8.00 6.73 4.82%
EPS 1.91 1.50 1.69 2.19 1.62 1.47 0.60 21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.30 0.42 0.37 0.31 0.27 7.63%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.84 7.17 7.50 6.51 5.34 5.27 4.46 12.06%
EPS 1.89 1.48 1.67 1.44 1.07 0.97 0.40 29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.3662 0.2965 0.2769 0.244 0.2044 0.179 15.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.88 3.12 3.03 5.08 1.81 0.99 0.42 -
P/RPS 43.43 43.05 39.95 51.43 22.35 12.38 6.24 38.13%
P/EPS 203.07 208.08 179.52 232.33 111.53 67.35 70.18 19.35%
EY 0.49 0.48 0.56 0.43 0.90 1.48 1.42 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.24 8.43 10.10 12.10 4.89 3.19 1.56 34.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 02/05/24 03/05/23 10/05/22 27/04/21 12/05/20 23/04/19 26/04/18 -
Price 3.89 3.00 2.54 3.40 2.29 1.31 0.405 -
P/RPS 43.54 41.40 33.49 34.42 28.28 16.38 6.02 39.02%
P/EPS 203.59 200.08 150.49 155.50 141.11 89.12 67.68 20.12%
EY 0.49 0.50 0.66 0.64 0.71 1.12 1.48 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.26 8.11 8.47 8.10 6.19 4.23 1.50 35.40%

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