[FRONTKN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
02-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.43%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 504,978 512,024 517,183 503,397 485,423 465,851 450,222 7.97%
PBT 168,787 169,059 174,791 176,061 165,340 155,295 149,491 8.45%
Tax -36,348 -36,546 -39,623 -41,839 -39,177 -37,193 -35,269 2.03%
NP 132,439 132,513 135,168 134,222 126,163 118,102 114,222 10.39%
-
NP to SH 120,074 120,361 123,292 122,997 115,568 108,105 104,504 9.72%
-
Tax Rate 21.53% 21.62% 22.67% 23.76% 23.69% 23.95% 23.59% -
Total Cost 372,539 379,511 382,015 369,175 359,260 347,749 336,000 7.14%
-
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 40,844 65,979 65,979 64,409 64,409 62,847 62,847 -25.03%
Div Payout % 34.02% 54.82% 53.52% 52.37% 55.73% 58.14% 60.14% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 581,975 581,975 549,833 518,414 518,414 471,285 502,704 10.28%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 26.23% 25.88% 26.14% 26.66% 25.99% 25.35% 25.37% -
ROE 20.63% 20.68% 22.42% 23.73% 22.29% 22.94% 20.79% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.10 32.55 32.92 32.04 30.90 29.65 28.66 7.87%
EPS 7.63 7.65 7.85 7.83 7.36 6.88 6.65 9.62%
DPS 2.60 4.20 4.20 4.10 4.10 4.00 4.00 -25.02%
NAPS 0.37 0.37 0.35 0.33 0.33 0.30 0.32 10.19%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.77 32.22 32.54 31.67 30.54 29.31 28.33 7.96%
EPS 7.55 7.57 7.76 7.74 7.27 6.80 6.58 9.62%
DPS 2.57 4.15 4.15 4.05 4.05 3.95 3.95 -24.97%
NAPS 0.3662 0.3662 0.3459 0.3262 0.3262 0.2965 0.3163 10.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.15 3.12 3.08 2.75 2.29 3.03 4.00 -
P/RPS 9.81 9.58 9.36 8.58 7.41 10.22 13.96 -21.00%
P/EPS 41.26 40.77 39.24 35.12 31.13 44.03 60.13 -22.25%
EY 2.42 2.45 2.55 2.85 3.21 2.27 1.66 28.65%
DY 0.83 1.35 1.36 1.49 1.79 1.32 1.00 -11.71%
P/NAPS 8.51 8.43 8.80 8.33 6.94 10.10 12.50 -22.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 01/08/23 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 -
Price 3.27 2.99 3.12 2.50 2.72 2.57 3.05 -
P/RPS 10.19 9.19 9.48 7.80 8.80 8.67 10.64 -2.84%
P/EPS 42.84 39.07 39.75 31.93 36.97 37.35 45.85 -4.43%
EY 2.33 2.56 2.52 3.13 2.70 2.68 2.18 4.54%
DY 0.80 1.40 1.35 1.64 1.51 1.56 1.31 -28.08%
P/NAPS 8.84 8.08 8.91 7.58 8.24 8.57 9.53 -4.90%

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