[FRONTKN] YoY TTM 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- 6.37%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 500,149 517,183 450,222 368,319 339,911 327,218 296,580 9.09%
PBT 167,066 174,791 149,491 114,252 96,261 75,615 46,148 23.90%
Tax -42,727 -39,623 -35,269 -25,935 -22,033 -18,613 -9,739 27.93%
NP 124,339 135,168 114,222 88,317 74,228 57,002 36,409 22.70%
-
NP to SH 111,951 123,292 104,504 81,967 69,170 52,257 29,858 24.62%
-
Tax Rate 25.57% 22.67% 23.59% 22.70% 22.89% 24.62% 21.10% -
Total Cost 375,810 382,015 336,000 280,002 265,683 270,216 260,171 6.31%
-
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 65,979 62,847 41,918 26,199 15,719 5,239 36.95%
Div Payout % 30.91% 53.52% 60.14% 51.14% 37.88% 30.08% 17.55% -
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 24.86% 26.14% 25.37% 23.98% 21.84% 17.42% 12.28% -
ROE 17.36% 22.42% 20.79% 18.62% 18.33% 16.09% 10.55% -
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 31.80 32.92 28.66 35.15 32.44 31.22 28.30 1.96%
EPS 7.12 7.85 6.65 7.82 6.60 4.99 2.85 16.47%
DPS 2.20 4.20 4.00 4.00 2.50 1.50 0.50 27.99%
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 31.47 32.54 28.33 23.17 21.39 20.59 18.66 9.09%
EPS 7.04 7.76 6.58 5.16 4.35 3.29 1.88 24.60%
DPS 2.18 4.15 3.95 2.64 1.65 0.99 0.33 36.96%
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 10.19 9.36 13.96 10.10 7.06 2.26 1.63 35.70%
P/EPS 45.52 39.24 60.13 45.39 34.69 14.14 16.15 18.84%
EY 2.20 2.55 1.66 2.20 2.88 7.07 6.19 -15.83%
DY 0.68 1.36 1.00 1.13 1.09 2.13 1.09 -7.55%
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 3.12 3.05 5.30 2.49 0.905 0.455 -
P/RPS 11.76 9.48 10.64 15.08 7.68 2.90 1.61 39.27%
P/EPS 52.55 39.75 45.85 67.76 37.73 18.15 15.97 21.94%
EY 1.90 2.52 2.18 1.48 2.65 5.51 6.26 -18.01%
DY 0.59 1.35 1.31 0.75 1.00 1.66 1.10 -9.85%
P/NAPS 9.12 8.91 9.53 12.62 6.92 2.92 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