[FRONTKN] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2.32%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 512,024 465,851 386,965 340,952 340,132 300,439 270,113 11.24%
PBT 169,059 155,295 124,585 98,435 87,133 47,856 40,785 26.72%
Tax -36,546 -37,193 -29,605 -22,306 -20,970 -10,737 -7,086 31.42%
NP 132,513 118,102 94,980 76,129 66,163 37,119 33,699 25.62%
-
NP to SH 120,361 108,105 87,874 70,773 61,357 31,140 26,301 28.83%
-
Tax Rate 21.62% 23.95% 23.76% 22.66% 24.07% 22.44% 17.37% -
Total Cost 379,511 347,749 291,985 264,823 273,969 263,320 236,414 8.20%
-
Net Worth 581,975 471,285 440,146 387,748 324,786 284,427 272,471 13.47%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 65,979 62,847 41,918 26,199 15,719 5,239 - -
Div Payout % 54.82% 58.14% 47.70% 37.02% 25.62% 16.83% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 581,975 471,285 440,146 387,748 324,786 284,427 272,471 13.47%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,047,968 7.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 25.88% 25.35% 24.54% 22.33% 19.45% 12.35% 12.48% -
ROE 20.68% 22.94% 19.96% 18.25% 18.89% 10.95% 9.65% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.55 29.65 36.93 32.53 32.46 28.52 25.77 3.96%
EPS 7.65 6.88 8.39 6.75 5.86 2.96 2.51 20.40%
DPS 4.20 4.00 4.00 2.50 1.50 0.50 0.00 -
NAPS 0.37 0.30 0.42 0.37 0.31 0.27 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.22 29.31 24.35 21.45 21.40 18.90 16.99 11.25%
EPS 7.57 6.80 5.53 4.45 3.86 1.96 1.65 28.88%
DPS 4.15 3.95 2.64 1.65 0.99 0.33 0.00 -
NAPS 0.3662 0.2965 0.2769 0.244 0.2043 0.179 0.1714 13.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.12 3.03 5.08 1.81 0.99 0.42 0.24 -
P/RPS 9.58 10.22 13.76 5.56 3.05 1.47 0.93 47.48%
P/EPS 40.77 44.03 60.58 26.80 16.90 14.21 9.56 27.33%
EY 2.45 2.27 1.65 3.73 5.92 7.04 10.46 -21.47%
DY 1.35 1.32 0.79 1.38 1.52 1.19 0.00 -
P/NAPS 8.43 10.10 12.10 4.89 3.19 1.56 0.92 44.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 03/05/23 10/05/22 27/04/21 12/05/20 23/04/19 26/04/18 23/05/17 -
Price 2.99 2.57 3.37 2.29 1.31 0.405 0.28 -
P/RPS 9.19 8.67 9.13 7.04 4.04 1.42 1.09 42.64%
P/EPS 39.07 37.35 40.19 33.91 22.37 13.70 11.16 23.21%
EY 2.56 2.68 2.49 2.95 4.47 7.30 8.96 -18.83%
DY 1.40 1.56 1.19 1.09 1.15 1.23 0.00 -
P/NAPS 8.08 8.57 8.02 6.19 4.23 1.50 1.08 39.82%

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