[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 55.73%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 419,747 275,442 140,517 500,149 368,662 235,139 113,987 137.89%
PBT 145,343 96,657 50,253 167,066 124,903 79,437 35,128 157.06%
Tax -36,557 -26,751 -16,827 -42,727 -33,817 -18,323 -8,996 154.00%
NP 108,786 69,906 33,426 124,339 91,086 61,114 26,132 158.11%
-
NP to SH 98,710 63,387 30,053 111,951 82,244 55,498 23,584 159.03%
-
Tax Rate 25.15% 27.68% 33.48% 25.57% 27.07% 23.07% 25.61% -
Total Cost 310,961 205,536 107,091 375,810 277,576 174,025 87,855 131.71%
-
Net Worth 647,834 660,630 660,620 644,891 597,704 581,975 581,975 7.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 26,861 26,739 - 34,603 - - - -
Div Payout % 27.21% 42.19% - 30.91% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 647,834 660,630 660,620 644,891 597,704 581,975 581,975 7.38%
NOSH 1,589,394 1,580,677 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 25.92% 25.38% 23.79% 24.86% 24.71% 25.99% 22.93% -
ROE 15.24% 9.59% 4.55% 17.36% 13.76% 9.54% 4.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.56 17.51 8.93 31.80 23.44 14.95 7.25 137.08%
EPS 6.27 4.03 1.91 7.12 5.23 3.53 1.50 158.81%
DPS 1.70 1.70 0.00 2.20 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.42 0.41 0.38 0.37 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 1,589,394
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.41 17.33 8.84 31.47 23.20 14.79 7.17 137.94%
EPS 6.21 3.99 1.89 7.04 5.17 3.49 1.48 159.46%
DPS 1.69 1.68 0.00 2.18 0.00 0.00 0.00 -
NAPS 0.4076 0.4156 0.4156 0.4057 0.3761 0.3662 0.3662 7.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.67 4.46 3.88 3.24 3.15 3.15 3.12 -
P/RPS 13.82 25.47 43.43 10.19 13.44 21.07 43.05 -53.01%
P/EPS 58.75 110.67 203.07 45.52 60.24 89.28 208.08 -56.86%
EY 1.70 0.90 0.49 2.20 1.66 1.12 0.48 131.81%
DY 0.46 0.38 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 8.95 10.62 9.24 7.90 8.29 8.51 8.43 4.05%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/10/24 14/08/24 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 -
Price 3.83 4.15 3.89 3.74 3.22 3.27 3.00 -
P/RPS 14.42 23.70 43.54 11.76 13.74 21.87 41.40 -50.40%
P/EPS 61.31 102.98 203.59 52.55 61.58 92.68 200.08 -54.45%
EY 1.63 0.97 0.49 1.90 1.62 1.08 0.50 119.38%
DY 0.44 0.41 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 9.34 9.88 9.26 9.12 8.47 8.84 8.11 9.84%

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