[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -80.87%
YoY- -11.05%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 500,149 368,662 235,139 113,987 517,183 381,910 247,344 59.70%
PBT 167,066 124,903 79,437 35,128 174,791 134,278 85,441 56.17%
Tax -42,727 -33,817 -18,323 -8,996 -39,623 -32,401 -21,598 57.39%
NP 124,339 91,086 61,114 26,132 135,168 101,877 63,843 55.76%
-
NP to SH 111,951 82,244 55,498 23,584 123,292 93,449 58,716 53.58%
-
Tax Rate 25.57% 27.07% 23.07% 25.61% 22.67% 24.13% 25.28% -
Total Cost 375,810 277,576 174,025 87,855 382,015 280,033 183,501 61.05%
-
Net Worth 644,891 597,704 581,975 581,975 549,833 518,414 518,414 15.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 34,603 - - - 65,979 25,135 25,135 23.68%
Div Payout % 30.91% - - - 53.52% 26.90% 42.81% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 644,891 597,704 581,975 581,975 549,833 518,414 518,414 15.62%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 24.86% 24.71% 25.99% 22.93% 26.14% 26.68% 25.81% -
ROE 17.36% 13.76% 9.54% 4.05% 22.42% 18.03% 11.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.80 23.44 14.95 7.25 32.92 24.31 15.74 59.60%
EPS 7.12 5.23 3.53 1.50 7.85 5.95 3.74 53.42%
DPS 2.20 0.00 0.00 0.00 4.20 1.60 1.60 23.58%
NAPS 0.41 0.38 0.37 0.37 0.35 0.33 0.33 15.52%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.47 23.20 14.79 7.17 32.54 24.03 15.56 59.72%
EPS 7.04 5.17 3.49 1.48 7.76 5.88 3.69 53.64%
DPS 2.18 0.00 0.00 0.00 4.15 1.58 1.58 23.86%
NAPS 0.4057 0.3761 0.3662 0.3662 0.3459 0.3262 0.3262 15.60%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.24 3.15 3.15 3.12 3.08 2.75 2.29 -
P/RPS 10.19 13.44 21.07 43.05 9.36 11.31 14.54 -21.04%
P/EPS 45.52 60.24 89.28 208.08 39.24 46.23 61.27 -17.92%
EY 2.20 1.66 1.12 0.48 2.55 2.16 1.63 22.06%
DY 0.68 0.00 0.00 0.00 1.36 0.58 0.70 -1.90%
P/NAPS 7.90 8.29 8.51 8.43 8.80 8.33 6.94 8.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 -
Price 3.74 3.22 3.27 3.00 3.15 2.50 2.72 -
P/RPS 11.76 13.74 21.87 41.40 9.57 10.28 17.28 -22.57%
P/EPS 52.55 61.58 92.68 200.08 40.14 42.03 72.77 -19.46%
EY 1.90 1.62 1.08 0.50 2.49 2.38 1.37 24.28%
DY 0.59 0.00 0.00 0.00 1.33 0.64 0.59 0.00%
P/NAPS 9.12 8.47 8.84 8.11 9.00 7.58 8.24 6.97%

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