[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 48.19%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 275,442 140,517 500,149 368,662 235,139 113,987 517,183 -34.32%
PBT 96,657 50,253 167,066 124,903 79,437 35,128 174,791 -32.65%
Tax -26,751 -16,827 -42,727 -33,817 -18,323 -8,996 -39,623 -23.05%
NP 69,906 33,426 124,339 91,086 61,114 26,132 135,168 -35.59%
-
NP to SH 63,387 30,053 111,951 82,244 55,498 23,584 123,292 -35.84%
-
Tax Rate 27.68% 33.48% 25.57% 27.07% 23.07% 25.61% 22.67% -
Total Cost 205,536 107,091 375,810 277,576 174,025 87,855 382,015 -33.87%
-
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 26,739 - 34,603 - - - 65,979 -45.26%
Div Payout % 42.19% - 30.91% - - - 53.52% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.02%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 25.38% 23.79% 24.86% 24.71% 25.99% 22.93% 26.14% -
ROE 9.59% 4.55% 17.36% 13.76% 9.54% 4.05% 22.42% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.51 8.93 31.80 23.44 14.95 7.25 32.92 -34.37%
EPS 4.03 1.91 7.12 5.23 3.53 1.50 7.85 -35.91%
DPS 1.70 0.00 2.20 0.00 0.00 0.00 4.20 -45.31%
NAPS 0.42 0.42 0.41 0.38 0.37 0.37 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.33 8.84 31.47 23.20 14.79 7.17 32.54 -34.32%
EPS 3.99 1.89 7.04 5.17 3.49 1.48 7.76 -35.84%
DPS 1.68 0.00 2.18 0.00 0.00 0.00 4.15 -45.30%
NAPS 0.4156 0.4156 0.4057 0.3761 0.3662 0.3662 0.3459 13.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.46 3.88 3.24 3.15 3.15 3.12 3.08 -
P/RPS 25.47 43.43 10.19 13.44 21.07 43.05 9.36 95.02%
P/EPS 110.67 203.07 45.52 60.24 89.28 208.08 39.24 99.74%
EY 0.90 0.49 2.20 1.66 1.12 0.48 2.55 -50.08%
DY 0.38 0.00 0.68 0.00 0.00 0.00 1.36 -57.29%
P/NAPS 10.62 9.24 7.90 8.29 8.51 8.43 8.80 13.36%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 14/08/24 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 -
Price 4.15 3.89 3.74 3.22 3.27 3.00 3.15 -
P/RPS 23.70 43.54 11.76 13.74 21.87 41.40 9.57 83.14%
P/EPS 102.98 203.59 52.55 61.58 92.68 200.08 40.14 87.51%
EY 0.97 0.49 1.90 1.62 1.08 0.50 2.49 -46.69%
DY 0.41 0.00 0.59 0.00 0.00 0.00 1.33 -54.39%
P/NAPS 9.88 9.26 9.12 8.47 8.84 8.11 9.00 6.42%

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