[FRONTKN] YoY TTM 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- 6.46%
YoY- 27.8%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 503,935 503,397 429,771 356,171 339,688 318,929 291,820 9.52%
PBT 165,416 176,061 138,988 107,462 96,196 64,827 46,561 23.51%
Tax -41,039 -41,839 -31,861 -24,810 -21,543 -16,573 -8,552 29.85%
NP 124,377 134,222 107,127 82,652 74,653 48,254 38,009 21.83%
-
NP to SH 112,087 122,997 98,246 76,876 69,654 43,401 30,899 23.94%
-
Tax Rate 24.81% 23.76% 22.92% 23.09% 22.39% 25.56% 18.37% -
Total Cost 379,558 369,175 322,644 273,519 265,035 270,675 253,811 6.93%
-
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 40,844 64,409 52,916 28,295 18,863 7,335 5,239 40.79%
Div Payout % 36.44% 52.37% 53.86% 36.81% 27.08% 16.90% 16.96% -
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 24.68% 26.66% 24.93% 23.21% 21.98% 15.13% 13.02% -
ROE 18.75% 23.73% 31.28% 18.24% 19.55% 13.80% 11.34% -
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 32.04 32.04 41.06 33.81 32.41 30.43 27.85 2.36%
EPS 7.13 7.83 9.39 7.30 6.65 4.14 2.95 15.83%
DPS 2.60 4.10 5.06 2.70 1.80 0.70 0.50 31.60%
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 31.88 31.85 27.19 22.53 21.49 20.18 18.46 9.52%
EPS 7.09 7.78 6.22 4.86 4.41 2.75 1.95 23.99%
DPS 2.58 4.07 3.35 1.79 1.19 0.46 0.33 40.85%
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 9.83 8.58 8.79 10.71 5.31 2.99 1.38 38.69%
P/EPS 44.20 35.12 38.46 49.61 25.88 21.97 13.06 22.51%
EY 2.26 2.85 2.60 2.02 3.86 4.55 7.66 -18.40%
DY 0.83 1.49 1.40 0.75 1.05 0.77 1.30 -7.20%
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 3.82 3.53 1.98 0.83 0.375 -
P/RPS 10.05 7.80 9.30 10.44 6.11 2.73 1.35 39.71%
P/EPS 45.19 31.93 40.70 48.37 29.79 20.04 12.72 23.51%
EY 2.21 3.13 2.46 2.07 3.36 4.99 7.86 -19.05%
DY 0.81 1.64 1.32 0.76 0.91 0.84 1.33 -7.92%
P/NAPS 8.47 7.58 12.73 8.83 5.82 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