[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.04%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 450,222 328,735 212,143 103,517 368,319 267,283 172,491 89.24%
PBT 149,491 107,708 69,592 35,056 114,252 82,972 52,641 100.15%
Tax -35,269 -25,831 -17,690 -10,149 -25,935 -19,905 -12,569 98.56%
NP 114,222 81,877 51,902 24,907 88,317 63,067 40,072 100.65%
-
NP to SH 104,504 74,956 47,652 22,914 81,967 58,677 37,336 98.23%
-
Tax Rate 23.59% 23.98% 25.42% 28.95% 22.70% 23.99% 23.88% -
Total Cost 336,000 246,858 160,241 78,610 280,002 204,216 132,419 85.71%
-
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 62,838 15,702 23,573 - 41,918 12,641 12,575 191.43%
Div Payout % 60.13% 20.95% 49.47% - 51.14% 21.54% 33.68% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.37% 24.91% 24.47% 24.06% 23.98% 23.60% 23.23% -
ROE 20.79% 23.87% 10.11% 5.21% 18.62% 13.93% 8.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.66 31.40 13.50 9.88 35.15 25.37 16.46 44.58%
EPS 6.65 4.77 3.03 2.19 7.82 5.60 3.56 51.50%
DPS 4.00 1.50 1.50 0.00 4.00 1.20 1.20 122.65%
NAPS 0.32 0.30 0.30 0.42 0.42 0.40 0.40 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.33 20.68 13.35 6.51 23.17 16.82 10.85 89.28%
EPS 6.58 4.72 3.00 1.44 5.16 3.69 2.35 98.28%
DPS 3.95 0.99 1.48 0.00 2.64 0.80 0.79 191.54%
NAPS 0.3163 0.1976 0.2966 0.2769 0.2769 0.2651 0.2637 12.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.61 2.87 5.08 3.55 3.62 2.53 -
P/RPS 13.96 11.50 21.26 51.43 10.10 14.27 15.37 -6.19%
P/EPS 60.13 50.42 94.65 232.33 45.39 64.99 71.01 -10.46%
EY 1.66 1.98 1.06 0.43 2.20 1.54 1.41 11.46%
DY 1.00 0.42 0.52 0.00 1.13 0.33 0.47 65.19%
P/NAPS 12.50 12.03 9.57 12.10 8.45 9.05 6.33 57.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 -
Price 3.08 3.80 3.29 3.40 5.17 3.60 3.69 -
P/RPS 10.75 12.10 24.37 34.42 14.71 14.19 22.42 -38.65%
P/EPS 46.30 53.07 108.51 155.50 66.10 64.63 103.57 -41.44%
EY 2.16 1.88 0.92 0.64 1.51 1.55 0.97 70.27%
DY 1.30 0.39 0.46 0.00 0.77 0.33 0.33 148.81%
P/NAPS 9.63 12.67 10.97 8.10 12.31 9.00 9.23 2.86%

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