[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.98%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 550,884 470,278 494,688 424,286 344,982 327,948 305,392 10.32%
PBT 193,314 158,874 170,882 139,184 105,282 91,304 61,090 21.14%
Tax -53,502 -36,646 -43,196 -35,380 -25,138 -22,972 -20,170 17.63%
NP 139,812 122,228 127,686 103,804 80,144 68,332 40,920 22.70%
-
NP to SH 126,774 110,996 117,432 95,304 74,672 63,844 36,774 22.88%
-
Tax Rate 27.68% 23.07% 25.28% 25.42% 23.88% 25.16% 33.02% -
Total Cost 411,072 348,050 367,002 320,482 264,838 259,616 264,472 7.62%
-
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 53,479 - 50,270 47,147 25,151 20,959 - -
Div Payout % 42.19% - 42.81% 49.47% 33.68% 32.83% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 6.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.38% 25.99% 25.81% 24.47% 23.23% 20.84% 13.40% -
ROE 19.19% 19.07% 22.65% 20.21% 17.81% 18.46% 12.53% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 35.02 29.90 31.49 27.00 32.92 31.29 29.14 3.10%
EPS 8.06 7.06 7.48 6.06 7.12 6.10 3.50 14.90%
DPS 3.40 0.00 3.20 3.00 2.40 2.00 0.00 -
NAPS 0.42 0.37 0.33 0.30 0.40 0.33 0.28 6.98%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.66 29.59 31.12 26.69 21.71 20.63 19.21 10.32%
EPS 7.98 6.98 7.39 6.00 4.70 4.02 2.31 22.92%
DPS 3.36 0.00 3.16 2.97 1.58 1.32 0.00 -
NAPS 0.4156 0.3662 0.3262 0.2966 0.2637 0.2176 0.1846 14.46%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.46 3.15 2.29 2.87 2.53 1.34 0.425 -
P/RPS 12.73 10.54 7.27 10.63 7.69 4.28 1.46 43.41%
P/EPS 55.34 44.64 30.63 47.33 35.51 22.00 12.11 28.79%
EY 1.81 2.24 3.26 2.11 2.82 4.55 8.26 -22.33%
DY 0.76 0.00 1.40 1.05 0.95 1.49 0.00 -
P/NAPS 10.62 8.51 6.94 9.57 6.33 4.06 1.52 38.22%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 14/08/24 01/08/23 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 -
Price 4.15 3.27 2.72 3.29 3.69 1.56 0.64 -
P/RPS 11.85 10.94 8.64 12.19 11.21 4.99 2.20 32.36%
P/EPS 51.49 46.34 36.39 54.25 51.79 25.61 18.24 18.86%
EY 1.94 2.16 2.75 1.84 1.93 3.91 5.48 -15.87%
DY 0.82 0.00 1.18 0.91 0.65 1.28 0.00 -
P/NAPS 9.88 8.84 8.24 10.97 9.23 4.73 2.29 27.56%

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