[FRONTKN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.46%
YoY- 27.8%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 485,423 465,851 450,222 429,771 407,971 386,965 368,319 20.26%
PBT 165,340 155,295 149,491 138,988 131,203 124,585 114,252 28.02%
Tax -39,177 -37,193 -35,269 -31,861 -31,056 -29,605 -25,935 31.75%
NP 126,163 118,102 114,222 107,127 100,147 94,980 88,317 26.92%
-
NP to SH 115,568 108,105 104,504 98,246 92,283 87,874 81,967 25.81%
-
Tax Rate 23.69% 23.95% 23.59% 22.92% 23.67% 23.76% 22.70% -
Total Cost 359,260 347,749 336,000 322,644 307,824 291,985 280,002 18.13%
-
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 64,409 62,847 62,847 52,916 52,916 41,918 41,918 33.26%
Div Payout % 55.73% 58.14% 60.14% 53.86% 57.34% 47.70% 51.14% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,414 471,285 502,704 314,044 471,473 440,146 440,146 11.56%
NOSH 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.99% 25.35% 25.37% 24.93% 24.55% 24.54% 23.98% -
ROE 22.29% 22.94% 20.79% 31.28% 19.57% 19.96% 18.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.90 29.65 28.66 41.06 25.96 36.93 35.15 -8.25%
EPS 7.36 6.88 6.65 9.39 5.87 8.39 7.82 -3.97%
DPS 4.10 4.00 4.00 5.06 3.37 4.00 4.00 1.66%
NAPS 0.33 0.30 0.32 0.30 0.30 0.42 0.42 -14.88%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.54 29.31 28.33 27.04 25.67 24.35 23.17 20.27%
EPS 7.27 6.80 6.58 6.18 5.81 5.53 5.16 25.75%
DPS 4.05 3.95 3.95 3.33 3.33 2.64 2.64 33.11%
NAPS 0.3262 0.2965 0.3163 0.1976 0.2966 0.2769 0.2769 11.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.29 3.03 4.00 3.61 2.87 5.08 3.55 -
P/RPS 7.41 10.22 13.96 8.79 11.06 13.76 10.10 -18.70%
P/EPS 31.13 44.03 60.13 38.46 48.88 60.58 45.39 -22.28%
EY 3.21 2.27 1.66 2.60 2.05 1.65 2.20 28.73%
DY 1.79 1.32 1.00 1.40 1.17 0.79 1.13 36.00%
P/NAPS 6.94 10.10 12.50 12.03 9.57 12.10 8.45 -12.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 10/05/22 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 -
Price 2.72 2.57 3.05 3.82 3.29 3.37 5.30 -
P/RPS 8.80 8.67 10.64 9.30 12.67 9.13 15.08 -30.23%
P/EPS 36.97 37.35 45.85 40.70 56.03 40.19 67.76 -33.30%
EY 2.70 2.68 2.18 2.46 1.78 2.49 1.48 49.46%
DY 1.51 1.56 1.31 1.32 1.02 1.19 0.75 59.64%
P/NAPS 8.24 8.57 9.53 12.73 10.97 8.02 12.62 -24.79%

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