[FRONTKN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2.32%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 368,319 356,171 348,428 340,952 339,911 339,688 338,496 5.76%
PBT 114,252 107,462 103,250 98,435 96,261 96,196 90,722 16.53%
Tax -25,935 -24,810 -23,116 -22,306 -22,033 -21,543 -20,014 18.76%
NP 88,317 82,652 80,134 76,129 74,228 74,653 70,708 15.90%
-
NP to SH 81,967 76,876 74,584 70,773 69,170 69,654 65,792 15.70%
-
Tax Rate 22.70% 23.09% 22.39% 22.66% 22.89% 22.39% 22.06% -
Total Cost 280,002 273,519 268,294 264,823 265,683 265,035 267,788 3.00%
-
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 41,918 28,295 28,295 26,199 26,199 18,863 26,199 36.60%
Div Payout % 51.14% 36.81% 37.94% 37.02% 37.88% 27.08% 39.82% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,146 421,374 419,187 387,748 377,268 356,309 345,829 17.35%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.98% 23.21% 23.00% 22.33% 21.84% 21.98% 20.89% -
ROE 18.62% 18.24% 17.79% 18.25% 18.33% 19.55% 19.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.15 33.81 33.25 32.53 32.44 32.41 32.30 5.77%
EPS 7.82 7.30 7.12 6.75 6.60 6.65 6.28 15.66%
DPS 4.00 2.70 2.70 2.50 2.50 1.80 2.50 36.60%
NAPS 0.42 0.40 0.40 0.37 0.36 0.34 0.33 17.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.17 22.41 21.92 21.45 21.39 21.37 21.30 5.74%
EPS 5.16 4.84 4.69 4.45 4.35 4.38 4.14 15.73%
DPS 2.64 1.78 1.78 1.65 1.65 1.19 1.65 36.60%
NAPS 0.2769 0.2651 0.2637 0.244 0.2374 0.2242 0.2176 17.34%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.55 3.62 2.53 1.81 2.29 1.72 1.34 -
P/RPS 10.10 10.71 7.61 5.56 7.06 5.31 4.15 80.44%
P/EPS 45.39 49.61 35.55 26.80 34.69 25.88 21.34 65.01%
EY 2.20 2.02 2.81 3.73 2.88 3.86 4.69 -39.48%
DY 1.13 0.75 1.07 1.38 1.09 1.05 1.87 -28.41%
P/NAPS 8.45 9.05 6.33 4.89 6.36 5.06 4.06 62.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 -
Price 5.30 3.53 3.69 2.29 2.49 1.98 1.56 -
P/RPS 15.08 10.44 11.10 7.04 7.68 6.11 4.83 112.88%
P/EPS 67.76 48.37 51.85 33.91 37.73 29.79 24.85 94.58%
EY 1.48 2.07 1.93 2.95 2.65 3.36 4.02 -48.47%
DY 0.75 0.76 0.73 1.09 1.00 0.91 1.60 -39.51%
P/NAPS 12.62 8.83 9.23 6.19 6.92 5.82 4.73 91.79%

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