[FRONTKN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.37%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 144,305 133,523 134,566 116,592 94,792 87,049 85,857 9.03%
PBT 48,686 45,466 48,837 38,116 30,331 26,119 20,645 15.35%
Tax -9,806 -15,494 -10,803 -8,141 -7,336 -5,642 -4,113 15.56%
NP 38,880 29,972 38,034 29,975 22,995 20,477 16,532 15.30%
-
NP to SH 35,323 26,746 34,733 27,304 21,341 19,049 15,187 15.09%
-
Tax Rate 20.14% 34.08% 22.12% 21.36% 24.19% 21.60% 19.92% -
Total Cost 105,425 103,551 96,532 86,617 71,797 66,572 69,325 7.22%
-
Net Worth 647,834 597,704 518,414 314,044 421,374 356,309 314,390 12.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 7,335 -
Div Payout % - - - - - - 48.30% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 647,834 597,704 518,414 314,044 421,374 356,309 314,390 12.79%
NOSH 1,589,394 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 7.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 26.94% 22.45% 28.26% 25.71% 24.26% 23.52% 19.26% -
ROE 5.45% 4.47% 6.70% 8.69% 5.06% 5.35% 4.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.13 8.49 8.57 11.14 9.00 8.31 8.19 1.82%
EPS 2.24 1.70 2.21 1.74 2.04 1.82 1.45 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.41 0.38 0.33 0.30 0.40 0.34 0.30 5.33%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.08 8.40 8.47 7.34 5.96 5.48 5.40 9.03%
EPS 2.22 1.68 2.19 1.72 1.34 1.20 0.96 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.4076 0.3761 0.3262 0.1976 0.2651 0.2242 0.1978 12.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.67 3.15 2.75 3.61 3.62 1.72 0.91 -
P/RPS 40.19 37.11 32.10 32.41 40.23 20.71 11.11 23.87%
P/EPS 164.17 185.25 124.38 138.40 178.69 94.62 62.79 17.35%
EY 0.61 0.54 0.80 0.72 0.56 1.06 1.59 -14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 8.95 8.29 8.33 12.03 9.05 5.06 3.03 19.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 24/10/23 02/11/22 03/11/21 03/11/20 05/11/19 07/11/18 -
Price 3.83 3.22 2.50 3.80 3.60 1.96 0.83 -
P/RPS 41.94 37.93 29.19 34.12 40.01 23.60 10.13 26.69%
P/EPS 171.33 189.37 113.07 145.69 177.70 107.83 57.27 20.01%
EY 0.58 0.53 0.88 0.69 0.56 0.93 1.75 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
P/NAPS 9.34 8.47 7.58 12.67 9.00 5.76 2.77 22.43%

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