[FRONTKN] YoY Cumulative Quarter 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- -75.41%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 113,987 119,146 103,517 84,871 83,830 70,916 67,057 9.24%
PBT 35,128 40,860 35,056 24,723 22,549 11,031 9,323 24.73%
Tax -8,996 -12,073 -10,149 -6,479 -6,206 -3,849 -2,851 21.09%
NP 26,132 28,787 24,907 18,244 16,343 7,182 6,472 26.17%
-
NP to SH 23,584 26,515 22,914 17,007 15,404 6,304 5,022 29.39%
-
Tax Rate 25.61% 29.55% 28.95% 26.21% 27.52% 34.89% 30.58% -
Total Cost 87,855 90,359 78,610 66,627 67,487 63,734 60,585 6.38%
-
Net Worth 581,975 471,285 440,146 387,748 324,846 284,427 272,471 13.47%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 581,975 471,285 440,146 387,748 324,846 284,427 272,471 13.47%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 22.93% 24.16% 24.06% 21.50% 19.50% 10.13% 9.65% -
ROE 4.05% 5.63% 5.21% 4.39% 4.74% 2.22% 1.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.25 7.58 9.88 8.10 8.00 6.73 6.40 2.09%
EPS 1.50 1.69 2.19 1.62 1.47 0.60 0.48 20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.30 0.42 0.37 0.31 0.27 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.17 7.50 6.51 5.34 5.27 4.46 4.22 9.23%
EPS 1.48 1.67 1.44 1.07 0.97 0.40 0.32 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3662 0.2965 0.2769 0.244 0.2044 0.179 0.1714 13.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.12 3.03 5.08 1.81 0.99 0.42 0.24 -
P/RPS 43.05 39.95 51.43 22.35 12.38 6.24 3.75 50.16%
P/EPS 208.08 179.52 232.33 111.53 67.35 70.18 50.08 26.77%
EY 0.48 0.56 0.43 0.90 1.48 1.42 2.00 -21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.43 10.10 12.10 4.89 3.19 1.56 0.92 44.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 03/05/23 10/05/22 27/04/21 12/05/20 23/04/19 26/04/18 23/05/17 -
Price 3.00 2.54 3.40 2.29 1.31 0.405 0.28 -
P/RPS 41.40 33.49 34.42 28.28 16.38 6.02 4.38 45.38%
P/EPS 200.08 150.49 155.50 141.11 89.12 67.68 58.43 22.75%
EY 0.50 0.66 0.64 0.71 1.12 1.48 1.71 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.11 8.47 8.10 6.19 4.23 1.50 1.08 39.91%

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