[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1.49%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 517,183 509,213 494,688 476,584 450,222 438,313 424,286 14.06%
PBT 174,791 179,037 170,882 163,440 149,491 143,610 139,184 16.35%
Tax -39,623 -43,201 -43,196 -48,292 -35,269 -34,441 -35,380 7.82%
NP 135,168 135,836 127,686 115,148 114,222 109,169 103,804 19.18%
-
NP to SH 123,292 124,598 117,432 106,060 104,504 99,941 95,304 18.67%
-
Tax Rate 22.67% 24.13% 25.28% 29.55% 23.59% 23.98% 25.42% -
Total Cost 382,015 373,377 367,002 361,436 336,000 329,144 320,482 12.38%
-
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 65,979 33,513 50,270 - 62,838 20,936 47,147 25.03%
Div Payout % 53.52% 26.90% 42.81% - 60.13% 20.95% 49.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 549,833 518,414 518,414 471,285 502,704 314,044 471,473 10.76%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.14% 26.68% 25.81% 24.16% 25.37% 24.91% 24.47% -
ROE 22.42% 24.03% 22.65% 22.50% 20.79% 31.82% 20.21% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.92 32.41 31.49 30.34 28.66 41.87 27.00 14.08%
EPS 7.85 7.93 7.48 6.76 6.65 6.36 6.06 18.77%
DPS 4.20 2.13 3.20 0.00 4.00 2.00 3.00 25.06%
NAPS 0.35 0.33 0.33 0.30 0.32 0.30 0.30 10.79%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.54 32.04 31.12 29.99 28.33 27.58 26.69 14.08%
EPS 7.76 7.84 7.39 6.67 6.58 6.29 6.00 18.65%
DPS 4.15 2.11 3.16 0.00 3.95 1.32 2.97 24.90%
NAPS 0.3459 0.3262 0.3262 0.2965 0.3163 0.1976 0.2966 10.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.08 2.75 2.29 3.03 4.00 3.61 2.87 -
P/RPS 9.36 8.48 7.27 9.99 13.96 8.62 10.63 -8.11%
P/EPS 39.24 34.67 30.63 44.88 60.13 37.81 47.33 -11.71%
EY 2.55 2.88 3.26 2.23 1.66 2.64 2.11 13.41%
DY 1.36 0.78 1.40 0.00 1.00 0.55 1.05 18.76%
P/NAPS 8.80 8.33 6.94 10.10 12.50 12.03 9.57 -5.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 -
Price 3.15 2.50 2.72 2.54 3.08 3.80 3.29 -
P/RPS 9.57 7.71 8.64 8.37 10.75 9.08 12.19 -14.86%
P/EPS 40.14 31.52 36.39 37.62 46.30 39.80 54.25 -18.14%
EY 2.49 3.17 2.75 2.66 2.16 2.51 1.84 22.27%
DY 1.33 0.85 1.18 0.00 1.30 0.53 0.91 28.69%
P/NAPS 9.00 7.58 8.24 8.47 9.63 12.67 10.97 -12.33%

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