[FRONTKN] YoY TTM 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- 5.38%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 504,978 485,423 407,971 348,428 338,496 311,689 277,795 10.46%
PBT 168,787 165,340 131,203 103,250 90,722 57,103 42,625 25.76%
Tax -36,348 -39,177 -31,056 -23,116 -20,014 -14,592 -8,048 28.55%
NP 132,439 126,163 100,147 80,134 70,708 42,511 34,577 25.07%
-
NP to SH 120,074 115,568 92,283 74,584 65,792 37,399 27,134 28.11%
-
Tax Rate 21.53% 23.69% 23.67% 22.39% 22.06% 25.55% 18.88% -
Total Cost 372,539 359,260 307,824 268,294 267,788 269,178 243,218 7.36%
-
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 40,844 64,409 52,916 28,295 26,199 - 5,239 40.79%
Div Payout % 34.02% 55.73% 57.34% 37.94% 39.82% - 19.31% -
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 26.23% 25.99% 24.55% 23.00% 20.89% 13.64% 12.45% -
ROE 20.63% 22.29% 19.57% 17.79% 19.02% 12.75% 9.96% -
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 32.10 30.90 25.96 33.25 32.30 29.74 26.51 3.23%
EPS 7.63 7.36 5.87 7.12 6.28 3.57 2.59 19.72%
DPS 2.60 4.10 3.37 2.70 2.50 0.00 0.50 31.60%
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 31.77 30.54 25.67 21.92 21.30 19.61 17.48 10.46%
EPS 7.55 7.27 5.81 4.69 4.14 2.35 1.71 28.06%
DPS 2.57 4.05 3.33 1.78 1.65 0.00 0.33 40.76%
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 9.81 7.41 11.06 7.61 4.15 1.43 1.15 42.91%
P/EPS 41.26 31.13 48.88 35.55 21.34 11.91 11.78 23.22%
EY 2.42 3.21 2.05 2.81 4.69 8.40 8.49 -18.86%
DY 0.83 1.79 1.17 1.07 1.87 0.00 1.64 -10.72%
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 10.19 8.80 12.67 11.10 4.83 2.15 1.28 41.28%
P/EPS 42.84 36.97 56.03 51.85 24.85 17.93 13.13 21.77%
EY 2.33 2.70 1.78 1.93 4.02 5.58 7.62 -17.91%
DY 0.80 1.51 1.02 0.73 1.60 0.00 1.47 -9.63%
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