[FRONTKN] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.98%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 108,626 103,517 101,036 94,792 87,620 84,871 88,888 14.31%
PBT 34,536 35,056 31,280 30,331 27,918 24,723 24,490 25.78%
Tax -7,541 -10,149 -6,030 -7,336 -6,090 -6,479 -4,905 33.24%
NP 26,995 24,907 25,250 22,995 21,828 18,244 19,585 23.87%
-
NP to SH 24,738 22,914 23,290 21,341 20,329 17,007 18,199 22.73%
-
Tax Rate 21.84% 28.95% 19.28% 24.19% 21.81% 26.21% 20.03% -
Total Cost 81,631 78,610 75,786 71,797 65,792 66,627 69,303 11.54%
-
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 23,573 - 29,343 - 12,575 - 15,719 31.04%
Div Payout % 95.29% - 125.99% - 61.86% - 86.38% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 471,473 440,146 440,146 421,374 419,187 387,748 377,268 16.03%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.85% 24.06% 24.99% 24.26% 24.91% 21.50% 22.03% -
ROE 5.25% 5.21% 5.29% 5.06% 4.85% 4.39% 4.82% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.91 9.88 9.64 9.00 8.36 8.10 8.48 -12.76%
EPS 1.57 2.19 2.22 2.04 1.94 1.62 1.74 -6.63%
DPS 1.50 0.00 2.80 0.00 1.20 0.00 1.50 0.00%
NAPS 0.30 0.42 0.42 0.40 0.40 0.37 0.36 -11.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.83 6.51 6.36 5.96 5.51 5.34 5.59 14.30%
EPS 1.56 1.44 1.47 1.34 1.28 1.07 1.15 22.56%
DPS 1.48 0.00 1.85 0.00 0.79 0.00 0.99 30.77%
NAPS 0.2966 0.2769 0.2769 0.2651 0.2637 0.244 0.2374 16.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.87 5.08 3.55 3.62 2.53 1.81 2.29 -
P/RPS 41.52 51.43 36.82 40.23 30.26 22.35 27.00 33.26%
P/EPS 182.33 232.33 159.74 178.69 130.42 111.53 131.87 24.13%
EY 0.55 0.43 0.63 0.56 0.77 0.90 0.76 -19.41%
DY 0.52 0.00 0.79 0.00 0.47 0.00 0.66 -14.70%
P/NAPS 9.57 12.10 8.45 9.05 6.33 4.89 6.36 31.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 -
Price 3.29 3.40 5.17 3.60 3.69 2.29 2.45 -
P/RPS 47.60 34.42 53.62 40.01 44.13 28.28 28.88 39.57%
P/EPS 209.01 155.50 232.63 177.70 190.22 141.11 141.08 29.98%
EY 0.48 0.64 0.43 0.56 0.53 0.71 0.71 -22.98%
DY 0.46 0.00 0.54 0.00 0.33 0.00 0.61 -17.16%
P/NAPS 10.97 8.10 12.31 9.00 9.23 6.19 6.81 37.45%

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