[FRONTKN] QoQ 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- -20.97%
YoY- -11.05%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 131,487 133,523 121,152 113,987 135,273 134,566 128,198 1.69%
PBT 42,163 45,466 44,309 35,128 40,513 48,837 44,581 -3.63%
Tax -8,910 -15,494 -9,327 -8,996 -7,222 -10,803 -9,525 -4.34%
NP 33,253 29,972 34,982 26,132 33,291 38,034 35,056 -3.44%
-
NP to SH 29,707 26,746 31,914 23,584 29,843 34,733 32,201 -5.21%
-
Tax Rate 21.13% 34.08% 21.05% 25.61% 17.83% 22.12% 21.37% -
Total Cost 98,234 103,551 86,170 87,855 101,982 96,532 93,142 3.60%
-
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 - - - 40,844 - 25,135 23.68%
Div Payout % 116.48% - - - 136.87% - 78.06% -
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 25.29% 22.45% 28.87% 22.93% 24.61% 28.26% 27.35% -
ROE 4.61% 4.47% 5.48% 4.05% 5.43% 6.70% 6.21% -
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 8.36 8.49 7.70 7.25 8.61 8.57 8.16 1.62%
EPS 1.89 1.70 2.03 1.50 1.90 2.21 2.05 -5.25%
DPS 2.20 0.00 0.00 0.00 2.60 0.00 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 8.27 8.40 7.62 7.17 8.51 8.47 8.07 1.64%
EPS 1.87 1.68 2.01 1.48 1.88 2.19 2.03 -5.31%
DPS 2.18 0.00 0.00 0.00 2.57 0.00 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 38.76 37.11 40.90 43.05 35.77 32.10 28.06 23.95%
P/EPS 171.55 185.25 155.25 208.08 162.13 124.38 111.72 32.99%
EY 0.58 0.54 0.64 0.48 0.62 0.80 0.90 -25.33%
DY 0.68 0.00 0.00 0.00 0.84 0.00 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 44.74 37.93 42.45 41.40 36.58 29.19 33.33 21.62%
P/EPS 198.02 189.37 161.16 200.08 165.82 113.07 132.70 30.48%
EY 0.50 0.53 0.62 0.50 0.60 0.88 0.75 -23.62%
DY 0.59 0.00 0.00 0.00 0.83 0.00 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