[FRONTKN] YoY Annualized Quarter 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- 11.82%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 562,068 455,948 476,584 414,068 339,484 335,320 283,664 12.06%
PBT 201,012 140,512 163,440 140,224 98,892 90,196 44,124 28.72%
Tax -67,308 -35,984 -48,292 -40,596 -25,916 -24,824 -15,396 27.84%
NP 133,704 104,528 115,148 99,628 72,976 65,372 28,728 29.18%
-
NP to SH 120,212 94,336 106,060 91,656 68,028 61,616 25,216 29.70%
-
Tax Rate 33.48% 25.61% 29.55% 28.95% 26.21% 27.52% 34.89% -
Total Cost 428,364 351,420 361,436 314,440 266,508 269,948 254,936 9.02%
-
Net Worth 660,620 581,975 471,285 440,146 387,748 324,846 284,427 15.06%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 660,620 581,975 471,285 440,146 387,748 324,846 284,427 15.06%
NOSH 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 23.79% 22.93% 24.16% 24.06% 21.50% 19.50% 10.13% -
ROE 18.20% 16.21% 22.50% 20.82% 17.54% 18.97% 8.87% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 35.73 28.99 30.34 39.51 32.39 32.00 26.93 4.82%
EPS 7.64 6.00 6.76 8.76 6.48 5.88 2.40 21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.30 0.42 0.37 0.31 0.27 7.63%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 35.36 28.69 29.99 26.05 21.36 21.10 17.85 12.05%
EPS 7.56 5.94 6.67 5.77 4.28 3.88 1.59 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.3662 0.2965 0.2769 0.244 0.2044 0.179 15.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.88 3.12 3.03 5.08 1.81 0.99 0.42 -
P/RPS 10.86 10.76 9.99 12.86 5.59 3.09 1.56 38.14%
P/EPS 50.77 52.02 44.88 58.08 27.88 16.84 17.55 19.34%
EY 1.97 1.92 2.23 1.72 3.59 5.94 5.70 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.24 8.43 10.10 12.10 4.89 3.19 1.56 34.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 02/05/24 03/05/23 10/05/22 27/04/21 12/05/20 23/04/19 26/04/18 -
Price 3.89 3.00 2.54 3.40 2.29 1.31 0.405 -
P/RPS 10.89 10.35 8.37 8.61 7.07 4.09 1.50 39.11%
P/EPS 50.90 50.02 37.62 38.87 35.28 22.28 16.92 20.12%
EY 1.96 2.00 2.66 2.57 2.83 4.49 5.91 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.26 8.11 8.47 8.10 6.19 4.23 1.50 35.40%

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