[FRONTKN] QoQ TTM 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- -6.65%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 540,452 526,679 500,149 503,935 504,978 512,024 517,183 2.98%
PBT 184,286 182,191 167,066 165,416 168,787 169,059 174,791 3.59%
Tax -51,155 -50,558 -42,727 -41,039 -36,348 -36,546 -39,623 18.58%
NP 133,131 131,633 124,339 124,377 132,439 132,513 135,168 -1.00%
-
NP to SH 119,840 118,420 111,951 112,087 120,074 120,361 123,292 -1.87%
-
Tax Rate 27.76% 27.75% 25.57% 24.81% 21.53% 21.62% 22.67% -
Total Cost 407,321 395,046 375,810 379,558 372,539 379,511 382,015 4.37%
-
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 61,343 34,603 34,603 40,844 40,844 65,979 65,979 -4.74%
Div Payout % 51.19% 29.22% 30.91% 36.44% 34.02% 54.82% 53.52% -
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 24.63% 24.99% 24.86% 24.68% 26.23% 25.88% 26.14% -
ROE 18.14% 17.93% 17.36% 18.75% 20.63% 20.68% 22.42% -
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 34.36 33.48 31.80 32.04 32.10 32.55 32.92 2.89%
EPS 7.62 7.53 7.12 7.13 7.63 7.65 7.85 -1.96%
DPS 3.90 2.20 2.20 2.60 2.60 4.20 4.20 -4.82%
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 34.00 33.14 31.47 31.71 31.77 32.22 32.54 2.97%
EPS 7.54 7.45 7.04 7.05 7.55 7.57 7.76 -1.90%
DPS 3.86 2.18 2.18 2.57 2.57 4.15 4.15 -4.71%
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 12.98 11.59 10.19 9.83 9.81 9.58 9.36 24.38%
P/EPS 58.54 51.54 45.52 44.20 41.26 40.77 39.24 30.59%
EY 1.71 1.94 2.20 2.26 2.42 2.45 2.55 -23.40%
DY 0.87 0.57 0.68 0.83 0.83 1.35 1.36 -25.77%
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 2.99 3.12 -
P/RPS 12.08 11.62 11.76 10.05 10.19 9.19 9.48 17.55%
P/EPS 54.47 51.67 52.55 45.19 42.84 39.07 39.75 23.39%
EY 1.84 1.94 1.90 2.21 2.33 2.56 2.52 -18.92%
DY 0.94 0.57 0.59 0.81 0.80 1.40 1.35 -21.45%
P/NAPS 9.88 9.26 9.12 8.47 8.84 8.08 8.91 7.13%

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