[FRONTKN] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 19.53%
YoY- 23.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 121,152 128,198 108,626 87,620 80,144 81,780 70,530 9.43%
PBT 44,309 44,581 34,536 27,918 23,103 19,514 10,267 27.58%
Tax -9,327 -9,525 -7,541 -6,090 -5,280 -6,236 -2,381 25.54%
NP 34,982 35,056 26,995 21,828 17,823 13,278 7,886 28.16%
-
NP to SH 31,914 32,201 24,738 20,329 16,518 12,083 5,824 32.76%
-
Tax Rate 21.05% 21.37% 21.84% 21.81% 22.85% 31.96% 23.19% -
Total Cost 86,170 93,142 81,631 65,792 62,321 68,502 62,644 5.45%
-
Net Worth 581,975 518,414 471,473 419,187 345,829 293,431 272,471 13.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 25,135 23,573 12,575 10,479 - 5,239 -
Div Payout % - 78.06% 95.29% 61.86% 63.44% - 89.97% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 581,975 518,414 471,473 419,187 345,829 293,431 272,471 13.47%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 28.87% 27.35% 24.85% 24.91% 22.24% 16.24% 11.18% -
ROE 5.48% 6.21% 5.25% 4.85% 4.78% 4.12% 2.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.70 8.16 6.91 8.36 7.65 7.80 6.73 2.26%
EPS 2.03 2.05 1.57 1.94 1.58 1.15 0.56 23.92%
DPS 0.00 1.60 1.50 1.20 1.00 0.00 0.50 -
NAPS 0.37 0.33 0.30 0.40 0.33 0.28 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.62 8.07 6.83 5.51 5.04 5.15 4.44 9.41%
EPS 2.01 2.03 1.56 1.28 1.04 0.76 0.37 32.56%
DPS 0.00 1.58 1.48 0.79 0.66 0.00 0.33 -
NAPS 0.3662 0.3262 0.2966 0.2637 0.2176 0.1846 0.1714 13.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.15 2.29 2.87 2.53 1.34 0.425 0.305 -
P/RPS 40.90 28.06 41.52 30.26 17.52 5.45 4.53 44.27%
P/EPS 155.25 111.72 182.33 130.42 85.01 36.86 54.88 18.91%
EY 0.64 0.90 0.55 0.77 1.18 2.71 1.82 -15.97%
DY 0.00 0.70 0.52 0.47 0.75 0.00 1.64 -
P/NAPS 8.51 6.94 9.57 6.33 4.06 1.52 1.17 39.17%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 01/08/23 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 24/08/17 -
Price 3.27 2.72 3.29 3.69 1.56 0.64 0.34 -
P/RPS 42.45 33.33 47.60 44.13 20.40 8.20 5.05 42.56%
P/EPS 161.16 132.70 209.01 190.22 98.97 55.51 61.18 17.51%
EY 0.62 0.75 0.48 0.53 1.01 1.80 1.63 -14.87%
DY 0.00 0.59 0.46 0.33 0.64 0.00 1.47 -
P/NAPS 8.84 8.24 10.97 9.23 4.73 2.29 1.31 37.44%

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