[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.69%
YoY- 18.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 328,735 212,143 103,517 368,319 267,283 172,491 84,871 146.43%
PBT 107,708 69,592 35,056 114,252 82,972 52,641 24,723 166.50%
Tax -25,831 -17,690 -10,149 -25,935 -19,905 -12,569 -6,479 151.22%
NP 81,877 51,902 24,907 88,317 63,067 40,072 18,244 171.83%
-
NP to SH 74,956 47,652 22,914 81,967 58,677 37,336 17,007 168.57%
-
Tax Rate 23.98% 25.42% 28.95% 22.70% 23.99% 23.88% 26.21% -
Total Cost 246,858 160,241 78,610 280,002 204,216 132,419 66,627 139.25%
-
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,702 23,573 - 41,918 12,641 12,575 - -
Div Payout % 20.95% 49.47% - 51.14% 21.54% 33.68% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.91% 24.47% 24.06% 23.98% 23.60% 23.23% 21.50% -
ROE 23.87% 10.11% 5.21% 18.62% 13.93% 8.91% 4.39% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.40 13.50 9.88 35.15 25.37 16.46 8.10 146.56%
EPS 4.77 3.03 2.19 7.82 5.60 3.56 1.62 105.29%
DPS 1.50 1.50 0.00 4.00 1.20 1.20 0.00 -
NAPS 0.30 0.30 0.42 0.42 0.40 0.40 0.37 -13.03%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.68 13.35 6.51 23.17 16.82 10.85 5.34 146.40%
EPS 4.72 3.00 1.44 5.16 3.69 2.35 1.07 168.72%
DPS 0.99 1.48 0.00 2.64 0.80 0.79 0.00 -
NAPS 0.1976 0.2966 0.2769 0.2769 0.2651 0.2637 0.244 -13.10%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.61 2.87 5.08 3.55 3.62 2.53 1.81 -
P/RPS 11.50 21.26 51.43 10.10 14.27 15.37 22.35 -35.76%
P/EPS 50.42 94.65 232.33 45.39 64.99 71.01 111.53 -41.06%
EY 1.98 1.06 0.43 2.20 1.54 1.41 0.90 69.07%
DY 0.42 0.52 0.00 1.13 0.33 0.47 0.00 -
P/NAPS 12.03 9.57 12.10 8.45 9.05 6.33 4.89 82.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 -
Price 3.80 3.29 3.40 5.17 3.60 3.69 2.29 -
P/RPS 12.10 24.37 34.42 14.71 14.19 22.42 28.28 -43.18%
P/EPS 53.07 108.51 155.50 66.10 64.63 103.57 141.11 -47.86%
EY 1.88 0.92 0.64 1.51 1.55 0.97 0.71 91.28%
DY 0.39 0.46 0.00 0.77 0.33 0.33 0.00 -
P/NAPS 12.67 10.97 8.10 12.31 9.00 9.23 6.19 61.13%

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