[FRONTKN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 7.21%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 450,222 429,771 407,971 386,965 368,319 356,171 348,428 18.57%
PBT 149,491 138,988 131,203 124,585 114,252 107,462 103,250 27.89%
Tax -35,269 -31,861 -31,056 -29,605 -25,935 -24,810 -23,116 32.42%
NP 114,222 107,127 100,147 94,980 88,317 82,652 80,134 26.57%
-
NP to SH 104,504 98,246 92,283 87,874 81,967 76,876 74,584 25.13%
-
Tax Rate 23.59% 22.92% 23.67% 23.76% 22.70% 23.09% 22.39% -
Total Cost 336,000 322,644 307,824 291,985 280,002 273,519 268,294 16.13%
-
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 62,847 52,916 52,916 41,918 41,918 28,295 28,295 69.98%
Div Payout % 60.14% 53.86% 57.34% 47.70% 51.14% 36.81% 37.94% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,704 314,044 471,473 440,146 440,146 421,374 419,187 12.83%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.37% 24.93% 24.55% 24.54% 23.98% 23.21% 23.00% -
ROE 20.79% 31.28% 19.57% 19.96% 18.62% 18.24% 17.79% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.66 41.06 25.96 36.93 35.15 33.81 33.25 -9.40%
EPS 6.65 9.39 5.87 8.39 7.82 7.30 7.12 -4.43%
DPS 4.00 5.06 3.37 4.00 4.00 2.70 2.70 29.86%
NAPS 0.32 0.30 0.30 0.42 0.42 0.40 0.40 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.33 27.04 25.67 24.35 23.17 22.41 21.92 18.59%
EPS 6.58 6.18 5.81 5.53 5.16 4.84 4.69 25.24%
DPS 3.95 3.33 3.33 2.64 2.64 1.78 1.78 69.88%
NAPS 0.3163 0.1976 0.2966 0.2769 0.2769 0.2651 0.2637 12.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.61 2.87 5.08 3.55 3.62 2.53 -
P/RPS 13.96 8.79 11.06 13.76 10.10 10.71 7.61 49.68%
P/EPS 60.13 38.46 48.88 60.58 45.39 49.61 35.55 41.82%
EY 1.66 2.60 2.05 1.65 2.20 2.02 2.81 -29.52%
DY 1.00 1.40 1.17 0.79 1.13 0.75 1.07 -4.39%
P/NAPS 12.50 12.03 9.57 12.10 8.45 9.05 6.33 57.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 03/11/21 29/07/21 27/04/21 24/02/21 03/11/20 04/08/20 -
Price 3.05 3.82 3.29 3.37 5.30 3.53 3.69 -
P/RPS 10.64 9.30 12.67 9.13 15.08 10.44 11.10 -2.77%
P/EPS 45.85 40.70 56.03 40.19 67.76 48.37 51.85 -7.85%
EY 2.18 2.46 1.78 2.49 1.48 2.07 1.93 8.43%
DY 1.31 1.32 1.02 1.19 0.75 0.76 0.73 47.51%
P/NAPS 9.53 12.73 10.97 8.02 12.62 8.83 9.23 2.14%

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