[FRONTKN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6.62%
YoY- 18.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 429,771 407,971 386,965 368,319 356,171 348,428 340,952 16.67%
PBT 138,988 131,203 124,585 114,252 107,462 103,250 98,435 25.83%
Tax -31,861 -31,056 -29,605 -25,935 -24,810 -23,116 -22,306 26.80%
NP 107,127 100,147 94,980 88,317 82,652 80,134 76,129 25.54%
-
NP to SH 98,246 92,283 87,874 81,967 76,876 74,584 70,773 24.41%
-
Tax Rate 22.92% 23.67% 23.76% 22.70% 23.09% 22.39% 22.66% -
Total Cost 322,644 307,824 291,985 280,002 273,519 268,294 264,823 14.05%
-
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 52,916 52,916 41,918 41,918 28,295 28,295 26,199 59.71%
Div Payout % 53.86% 57.34% 47.70% 51.14% 36.81% 37.94% 37.02% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 314,044 471,473 440,146 440,146 421,374 419,187 387,748 -13.10%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.93% 24.55% 24.54% 23.98% 23.21% 23.00% 22.33% -
ROE 31.28% 19.57% 19.96% 18.62% 18.24% 17.79% 18.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 41.06 25.96 36.93 35.15 33.81 33.25 32.53 16.77%
EPS 9.39 5.87 8.39 7.82 7.30 7.12 6.75 24.59%
DPS 5.06 3.37 4.00 4.00 2.70 2.70 2.50 59.93%
NAPS 0.30 0.30 0.42 0.42 0.40 0.40 0.37 -13.03%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.04 25.67 24.35 23.17 22.41 21.92 21.45 16.67%
EPS 6.18 5.81 5.53 5.16 4.84 4.69 4.45 24.45%
DPS 3.33 3.33 2.64 2.64 1.78 1.78 1.65 59.63%
NAPS 0.1976 0.2966 0.2769 0.2769 0.2651 0.2637 0.244 -13.10%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.61 2.87 5.08 3.55 3.62 2.53 1.81 -
P/RPS 8.79 11.06 13.76 10.10 10.71 7.61 5.56 35.67%
P/EPS 38.46 48.88 60.58 45.39 49.61 35.55 26.80 27.20%
EY 2.60 2.05 1.65 2.20 2.02 2.81 3.73 -21.36%
DY 1.40 1.17 0.79 1.13 0.75 1.07 1.38 0.96%
P/NAPS 12.03 9.57 12.10 8.45 9.05 6.33 4.89 82.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 12/05/20 -
Price 3.82 3.29 3.37 5.30 3.53 3.69 2.29 -
P/RPS 9.30 12.67 9.13 15.08 10.44 11.10 7.04 20.37%
P/EPS 40.70 56.03 40.19 67.76 48.37 51.85 33.91 12.92%
EY 2.46 1.78 2.49 1.48 2.07 1.93 2.95 -11.39%
DY 1.32 1.02 1.19 0.75 0.76 0.73 1.09 13.60%
P/NAPS 12.73 10.97 8.02 12.62 8.83 9.23 6.19 61.64%

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