[FRONTKN] QoQ Annualized 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- 6.1%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 470,278 455,948 517,183 509,213 494,688 476,584 450,222 2.95%
PBT 158,874 140,512 174,791 179,037 170,882 163,440 149,491 4.15%
Tax -36,646 -35,984 -39,623 -43,201 -43,196 -48,292 -35,269 2.59%
NP 122,228 104,528 135,168 135,836 127,686 115,148 114,222 4.63%
-
NP to SH 110,996 94,336 123,292 124,598 117,432 106,060 104,504 4.11%
-
Tax Rate 23.07% 25.61% 22.67% 24.13% 25.28% 29.55% 23.59% -
Total Cost 348,050 351,420 382,015 373,377 367,002 361,436 336,000 2.38%
-
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 65,979 33,513 50,270 - 62,838 -
Div Payout % - - 53.52% 26.90% 42.81% - 60.13% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.99% 22.93% 26.14% 26.68% 25.81% 24.16% 25.37% -
ROE 19.07% 16.21% 22.42% 24.03% 22.65% 22.50% 20.79% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.90 28.99 32.92 32.41 31.49 30.34 28.66 2.87%
EPS 7.06 6.00 7.85 7.93 7.48 6.76 6.65 4.08%
DPS 0.00 0.00 4.20 2.13 3.20 0.00 4.00 -
NAPS 0.37 0.37 0.35 0.33 0.33 0.30 0.32 10.19%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.59 28.69 32.54 32.04 31.12 29.99 28.33 2.95%
EPS 6.98 5.94 7.76 7.84 7.39 6.67 6.58 4.02%
DPS 0.00 0.00 4.15 2.11 3.16 0.00 3.95 -
NAPS 0.3662 0.3662 0.3459 0.3262 0.3262 0.2965 0.3163 10.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.15 3.12 3.08 2.75 2.29 3.03 4.00 -
P/RPS 10.54 10.76 9.36 8.48 7.27 9.99 13.96 -17.12%
P/EPS 44.64 52.02 39.24 34.67 30.63 44.88 60.13 -18.05%
EY 2.24 1.92 2.55 2.88 3.26 2.23 1.66 22.17%
DY 0.00 0.00 1.36 0.78 1.40 0.00 1.00 -
P/NAPS 8.51 8.43 8.80 8.33 6.94 10.10 12.50 -22.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 -
Price 3.27 3.00 3.15 2.50 2.72 2.54 3.08 -
P/RPS 10.94 10.35 9.57 7.71 8.64 8.37 10.75 1.17%
P/EPS 46.34 50.02 40.14 31.52 36.39 37.62 46.30 0.05%
EY 2.16 2.00 2.49 3.17 2.75 2.66 2.16 0.00%
DY 0.00 0.00 1.33 0.85 1.18 0.00 1.30 -
P/NAPS 8.84 8.11 9.00 7.58 8.24 8.47 9.63 -5.56%

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