[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.65%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 368,319 356,377 344,982 339,484 339,911 334,697 327,948 8.00%
PBT 114,252 110,629 105,282 98,892 96,261 95,694 91,304 16.04%
Tax -25,935 -26,540 -25,138 -25,916 -22,033 -22,837 -22,972 8.38%
NP 88,317 84,089 80,144 72,976 74,228 72,857 68,332 18.56%
-
NP to SH 81,967 78,236 74,672 68,028 69,170 67,961 63,844 18.03%
-
Tax Rate 22.70% 23.99% 23.88% 26.21% 22.89% 23.86% 25.16% -
Total Cost 280,002 272,288 264,838 266,508 265,683 261,840 259,616 5.14%
-
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 41,918 16,854 25,151 - 26,199 13,972 20,959 58.40%
Div Payout % 51.14% 21.54% 33.68% - 37.88% 20.56% 32.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.98% 23.60% 23.23% 21.50% 21.84% 21.77% 20.84% -
ROE 18.62% 18.57% 17.81% 17.54% 18.33% 19.07% 18.46% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.15 33.83 32.92 32.39 32.44 31.94 31.29 8.02%
EPS 7.82 7.47 7.12 6.48 6.60 6.48 6.10 17.92%
DPS 4.00 1.60 2.40 0.00 2.50 1.33 2.00 58.40%
NAPS 0.42 0.40 0.40 0.37 0.36 0.34 0.33 17.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.17 22.42 21.71 21.36 21.39 21.06 20.63 8.01%
EPS 5.16 4.92 4.70 4.28 4.35 4.28 4.02 18.01%
DPS 2.64 1.06 1.58 0.00 1.65 0.88 1.32 58.40%
NAPS 0.2769 0.2651 0.2637 0.244 0.2374 0.2242 0.2176 17.34%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.55 3.62 2.53 1.81 2.29 1.72 1.34 -
P/RPS 10.10 10.70 7.69 5.59 7.06 5.39 4.28 76.78%
P/EPS 45.39 48.74 35.51 27.88 34.69 26.52 22.00 61.71%
EY 2.20 2.05 2.82 3.59 2.88 3.77 4.55 -38.26%
DY 1.13 0.44 0.95 0.00 1.09 0.78 1.49 -16.76%
P/NAPS 8.45 9.05 6.33 4.89 6.36 5.06 4.06 62.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 -
Price 5.17 3.60 3.69 2.29 2.45 1.96 1.56 -
P/RPS 14.71 10.64 11.21 7.07 7.55 6.14 4.99 104.92%
P/EPS 66.10 48.47 51.79 35.28 37.12 30.22 25.61 87.62%
EY 1.51 2.06 1.93 2.83 2.69 3.31 3.91 -46.81%
DY 0.77 0.44 0.65 0.00 1.02 0.68 1.28 -28.62%
P/NAPS 12.31 9.00 9.23 6.19 6.81 5.76 4.73 88.65%

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