[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1.05%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 491,549 470,278 455,948 517,183 509,213 494,688 476,584 2.08%
PBT 166,537 158,874 140,512 174,791 179,037 170,882 163,440 1.25%
Tax -45,089 -36,646 -35,984 -39,623 -43,201 -43,196 -48,292 -4.46%
NP 121,448 122,228 104,528 135,168 135,836 127,686 115,148 3.61%
-
NP to SH 109,658 110,996 94,336 123,292 124,598 117,432 106,060 2.24%
-
Tax Rate 27.07% 23.07% 25.61% 22.67% 24.13% 25.28% 29.55% -
Total Cost 370,101 348,050 351,420 382,015 373,377 367,002 361,436 1.59%
-
Net Worth 597,704 581,975 581,975 549,833 518,414 518,414 471,285 17.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 65,979 33,513 50,270 - -
Div Payout % - - - 53.52% 26.90% 42.81% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 597,704 581,975 581,975 549,833 518,414 518,414 471,285 17.14%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.71% 25.99% 22.93% 26.14% 26.68% 25.81% 24.16% -
ROE 18.35% 19.07% 16.21% 22.42% 24.03% 22.65% 22.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.25 29.90 28.99 32.92 32.41 31.49 30.34 1.98%
EPS 6.97 7.06 6.00 7.85 7.93 7.48 6.76 2.05%
DPS 0.00 0.00 0.00 4.20 2.13 3.20 0.00 -
NAPS 0.38 0.37 0.37 0.35 0.33 0.33 0.30 17.05%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.93 29.59 28.69 32.54 32.04 31.12 29.99 2.07%
EPS 6.90 6.98 5.94 7.76 7.84 7.39 6.67 2.28%
DPS 0.00 0.00 0.00 4.15 2.11 3.16 0.00 -
NAPS 0.3761 0.3662 0.3662 0.3459 0.3262 0.3262 0.2965 17.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.15 3.15 3.12 3.08 2.75 2.29 3.03 -
P/RPS 10.08 10.54 10.76 9.36 8.48 7.27 9.99 0.59%
P/EPS 45.18 44.64 52.02 39.24 34.67 30.63 44.88 0.44%
EY 2.21 2.24 1.92 2.55 2.88 3.26 2.23 -0.59%
DY 0.00 0.00 0.00 1.36 0.78 1.40 0.00 -
P/NAPS 8.29 8.51 8.43 8.80 8.33 6.94 10.10 -12.32%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/10/23 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 -
Price 3.22 3.27 3.00 3.15 2.50 2.72 2.54 -
P/RPS 10.30 10.94 10.35 9.57 7.71 8.64 8.37 14.82%
P/EPS 46.19 46.34 50.02 40.14 31.52 36.39 37.62 14.64%
EY 2.17 2.16 2.00 2.49 3.17 2.75 2.66 -12.68%
DY 0.00 0.00 0.00 1.33 0.85 1.18 0.00 -
P/NAPS 8.47 8.84 8.11 9.00 7.58 8.24 8.47 0.00%

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