[FRONTKN] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -16.19%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 134,925 140,517 131,487 133,523 121,152 113,987 135,273 -0.17%
PBT 46,404 50,253 42,163 45,466 44,309 35,128 40,513 9.48%
Tax -9,924 -16,827 -8,910 -15,494 -9,327 -8,996 -7,222 23.62%
NP 36,480 33,426 33,253 29,972 34,982 26,132 33,291 6.29%
-
NP to SH 33,334 30,053 29,707 26,746 31,914 23,584 29,843 7.66%
-
Tax Rate 21.39% 33.48% 21.13% 34.08% 21.05% 25.61% 17.83% -
Total Cost 98,445 107,091 98,234 103,551 86,170 87,855 101,982 -2.32%
-
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 26,739 - 34,603 - - - 40,844 -24.62%
Div Payout % 80.22% - 116.48% - - - 136.87% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.02%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 27.04% 23.79% 25.29% 22.45% 28.87% 22.93% 24.61% -
ROE 5.05% 4.55% 4.61% 4.47% 5.48% 4.05% 5.43% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.58 8.93 8.36 8.49 7.70 7.25 8.61 -0.23%
EPS 2.12 1.91 1.89 1.70 2.03 1.50 1.90 7.58%
DPS 1.70 0.00 2.20 0.00 0.00 0.00 2.60 -24.68%
NAPS 0.42 0.42 0.41 0.38 0.37 0.37 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.49 8.84 8.27 8.40 7.62 7.17 8.51 -0.15%
EPS 2.10 1.89 1.87 1.68 2.01 1.48 1.88 7.66%
DPS 1.68 0.00 2.18 0.00 0.00 0.00 2.57 -24.69%
NAPS 0.4156 0.4156 0.4057 0.3761 0.3662 0.3662 0.3459 13.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.46 3.88 3.24 3.15 3.15 3.12 3.08 -
P/RPS 51.99 43.43 38.76 37.11 40.90 43.05 35.77 28.34%
P/EPS 210.45 203.07 171.55 185.25 155.25 208.08 162.13 19.01%
EY 0.48 0.49 0.58 0.54 0.64 0.48 0.62 -15.69%
DY 0.38 0.00 0.68 0.00 0.00 0.00 0.84 -41.09%
P/NAPS 10.62 9.24 7.90 8.29 8.51 8.43 8.80 13.36%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 14/08/24 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 -
Price 4.15 3.89 3.74 3.22 3.27 3.00 3.15 -
P/RPS 48.38 43.54 44.74 37.93 42.45 41.40 36.58 20.50%
P/EPS 195.83 203.59 198.02 189.37 161.16 200.08 165.82 11.73%
EY 0.51 0.49 0.50 0.53 0.62 0.50 0.60 -10.27%
DY 0.41 0.00 0.59 0.00 0.00 0.00 0.83 -37.53%
P/NAPS 9.88 9.26 9.12 8.47 8.84 8.11 9.00 6.42%

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