[FRONTKN] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
01-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -0.24%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 540,452 504,978 485,423 407,971 348,428 338,496 311,689 9.59%
PBT 184,286 168,787 165,340 131,203 103,250 90,722 57,103 21.54%
Tax -51,155 -36,348 -39,177 -31,056 -23,116 -20,014 -14,592 23.22%
NP 133,131 132,439 126,163 100,147 80,134 70,708 42,511 20.93%
-
NP to SH 119,840 120,074 115,568 92,283 74,584 65,792 37,399 21.39%
-
Tax Rate 27.76% 21.53% 23.69% 23.67% 22.39% 22.06% 25.55% -
Total Cost 407,321 372,539 359,260 307,824 268,294 267,788 269,178 7.14%
-
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 61,343 40,844 64,409 52,916 28,295 26,199 - -
Div Payout % 51.19% 34.02% 55.73% 57.34% 37.94% 39.82% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 660,630 581,975 518,414 471,473 419,187 345,829 293,431 14.46%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 6.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 24.63% 26.23% 25.99% 24.55% 23.00% 20.89% 13.64% -
ROE 18.14% 20.63% 22.29% 19.57% 17.79% 19.02% 12.75% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.36 32.10 30.90 25.96 33.25 32.30 29.74 2.43%
EPS 7.62 7.63 7.36 5.87 7.12 6.28 3.57 13.45%
DPS 3.90 2.60 4.10 3.37 2.70 2.50 0.00 -
NAPS 0.42 0.37 0.33 0.30 0.40 0.33 0.28 6.98%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.00 31.77 30.54 25.67 21.92 21.30 19.61 9.59%
EPS 7.54 7.55 7.27 5.81 4.69 4.14 2.35 21.42%
DPS 3.86 2.57 4.05 3.33 1.78 1.65 0.00 -
NAPS 0.4156 0.3662 0.3262 0.2966 0.2637 0.2176 0.1846 14.46%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.46 3.15 2.29 2.87 2.53 1.34 0.425 -
P/RPS 12.98 9.81 7.41 11.06 7.61 4.15 1.43 44.38%
P/EPS 58.54 41.26 31.13 48.88 35.55 21.34 11.91 30.36%
EY 1.71 2.42 3.21 2.05 2.81 4.69 8.40 -23.28%
DY 0.87 0.83 1.79 1.17 1.07 1.87 0.00 -
P/NAPS 10.62 8.51 6.94 9.57 6.33 4.06 1.52 38.22%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 14/08/24 01/08/23 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 -
Price 4.15 3.27 2.72 3.29 3.69 1.56 0.64 -
P/RPS 12.08 10.19 8.80 12.67 11.10 4.83 2.15 33.29%
P/EPS 54.47 42.84 36.97 56.03 51.85 24.85 17.93 20.32%
EY 1.84 2.33 2.70 1.78 1.93 4.02 5.58 -16.86%
DY 0.94 0.80 1.51 1.02 0.73 1.60 0.00 -
P/NAPS 9.88 8.84 8.24 10.97 9.23 4.73 2.29 27.56%

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