[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 39.42%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 381,910 247,344 119,146 450,222 328,735 212,143 103,517 138.57%
PBT 134,278 85,441 40,860 149,491 107,708 69,592 35,056 144.60%
Tax -32,401 -21,598 -12,073 -35,269 -25,831 -17,690 -10,149 116.66%
NP 101,877 63,843 28,787 114,222 81,877 51,902 24,907 155.54%
-
NP to SH 93,449 58,716 26,515 104,504 74,956 47,652 22,914 155.04%
-
Tax Rate 24.13% 25.28% 29.55% 23.59% 23.98% 25.42% 28.95% -
Total Cost 280,033 183,501 90,359 336,000 246,858 160,241 78,610 133.06%
-
Net Worth 518,414 518,414 471,285 502,704 314,044 471,473 440,146 11.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 25,135 25,135 - 62,838 15,702 23,573 - -
Div Payout % 26.90% 42.81% - 60.13% 20.95% 49.47% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 518,414 518,414 471,285 502,704 314,044 471,473 440,146 11.51%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.68% 25.81% 24.16% 25.37% 24.91% 24.47% 24.06% -
ROE 18.03% 11.33% 5.63% 20.79% 23.87% 10.11% 5.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.31 15.74 7.58 28.66 31.40 13.50 9.88 82.15%
EPS 5.95 3.74 1.69 6.65 4.77 3.03 2.19 94.58%
DPS 1.60 1.60 0.00 4.00 1.50 1.50 0.00 -
NAPS 0.33 0.33 0.30 0.32 0.30 0.30 0.42 -14.83%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.03 15.56 7.50 28.33 20.68 13.35 6.51 138.65%
EPS 5.88 3.69 1.67 6.58 4.72 3.00 1.44 155.25%
DPS 1.58 1.58 0.00 3.95 0.99 1.48 0.00 -
NAPS 0.3262 0.3262 0.2965 0.3163 0.1976 0.2966 0.2769 11.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.75 2.29 3.03 4.00 3.61 2.87 5.08 -
P/RPS 11.31 14.54 39.95 13.96 11.50 21.26 51.43 -63.53%
P/EPS 46.23 61.27 179.52 60.13 50.42 94.65 232.33 -65.88%
EY 2.16 1.63 0.56 1.66 1.98 1.06 0.43 193.01%
DY 0.58 0.70 0.00 1.00 0.42 0.52 0.00 -
P/NAPS 8.33 6.94 10.10 12.50 12.03 9.57 12.10 -22.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 -
Price 2.50 2.72 2.54 3.08 3.80 3.29 3.40 -
P/RPS 10.28 17.28 33.49 10.75 12.10 24.37 34.42 -55.28%
P/EPS 42.03 72.77 150.49 46.30 53.07 108.51 155.50 -58.16%
EY 2.38 1.37 0.66 2.16 1.88 0.92 0.64 139.83%
DY 0.64 0.59 0.00 1.30 0.39 0.46 0.00 -
P/NAPS 7.58 8.24 8.47 9.63 12.67 10.97 8.10 -4.32%

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