[FRONTKN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.22%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 131,487 135,273 121,487 101,036 88,888 88,665 80,376 8.54%
PBT 42,163 40,513 41,783 31,280 24,490 24,425 13,637 20.68%
Tax -8,910 -7,222 -9,438 -6,030 -4,905 -4,415 -2,375 24.64%
NP 33,253 33,291 32,345 25,250 19,585 20,010 11,262 19.76%
-
NP to SH 29,707 29,843 29,548 23,290 18,199 18,683 9,827 20.23%
-
Tax Rate 21.13% 17.83% 22.59% 19.28% 20.03% 18.08% 17.42% -
Total Cost 98,234 101,982 89,142 75,786 69,303 68,655 69,114 6.03%
-
Net Worth 644,891 549,833 502,704 440,146 377,268 324,870 282,951 14.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 34,603 40,844 39,273 29,343 15,719 8,383 - -
Div Payout % 116.48% 136.87% 132.92% 125.99% 86.38% 44.87% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 644,891 549,833 502,704 440,146 377,268 324,870 282,951 14.71%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 25.29% 24.61% 26.62% 24.99% 22.03% 22.57% 14.01% -
ROE 4.61% 5.43% 5.88% 5.29% 4.82% 5.75% 3.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.36 8.61 7.73 9.64 8.48 8.46 7.67 1.44%
EPS 1.89 1.90 1.88 2.22 1.74 1.78 0.94 12.33%
DPS 2.20 2.60 2.50 2.80 1.50 0.80 0.00 -
NAPS 0.41 0.35 0.32 0.42 0.36 0.31 0.27 7.20%
Adjusted Per Share Value based on latest NOSH - 1,580,152
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.27 8.51 7.64 6.36 5.59 5.58 5.06 8.52%
EPS 1.87 1.88 1.86 1.47 1.15 1.18 0.62 20.19%
DPS 2.18 2.57 2.47 1.85 0.99 0.53 0.00 -
NAPS 0.4057 0.3459 0.3163 0.2769 0.2374 0.2044 0.178 14.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.24 3.08 4.00 3.55 2.29 0.705 0.46 -
P/RPS 38.76 35.77 51.72 36.82 27.00 8.33 6.00 36.45%
P/EPS 171.55 162.13 212.66 159.74 131.87 39.54 49.06 23.18%
EY 0.58 0.62 0.47 0.63 0.76 2.53 2.04 -18.90%
DY 0.68 0.84 0.63 0.79 0.66 1.13 0.00 -
P/NAPS 7.90 8.80 12.50 8.45 6.36 2.27 1.70 29.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 25/02/22 24/02/21 18/02/20 12/02/19 26/02/18 -
Price 3.74 3.15 3.08 5.17 2.45 0.89 0.455 -
P/RPS 44.74 36.58 39.83 53.62 28.88 10.52 5.93 40.02%
P/EPS 198.02 165.82 163.75 232.63 141.08 49.92 48.52 26.40%
EY 0.50 0.60 0.61 0.43 0.71 2.00 2.06 -21.01%
DY 0.59 0.83 0.81 0.54 0.61 0.90 0.00 -
P/NAPS 9.12 9.00 9.63 12.31 6.81 2.87 1.69 32.42%

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