[FRONTKN] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 7.21%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 526,679 512,024 465,851 386,965 340,952 340,132 300,439 9.79%
PBT 182,191 169,059 155,295 124,585 98,435 87,133 47,856 24.93%
Tax -50,558 -36,546 -37,193 -29,605 -22,306 -20,970 -10,737 29.43%
NP 131,633 132,513 118,102 94,980 76,129 66,163 37,119 23.46%
-
NP to SH 118,420 120,361 108,105 87,874 70,773 61,357 31,140 24.90%
-
Tax Rate 27.75% 21.62% 23.95% 23.76% 22.66% 24.07% 22.44% -
Total Cost 395,046 379,511 347,749 291,985 264,823 273,969 263,320 6.98%
-
Net Worth 660,620 581,975 471,285 440,146 387,748 324,786 284,427 15.06%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 34,603 65,979 62,847 41,918 26,199 15,719 5,239 36.93%
Div Payout % 29.22% 54.82% 58.14% 47.70% 37.02% 25.62% 16.83% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 660,620 581,975 471,285 440,146 387,748 324,786 284,427 15.06%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 24.99% 25.88% 25.35% 24.54% 22.33% 19.45% 12.35% -
ROE 17.93% 20.68% 22.94% 19.96% 18.25% 18.89% 10.95% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.48 32.55 29.65 36.93 32.53 32.46 28.52 2.70%
EPS 7.53 7.65 6.88 8.39 6.75 5.86 2.96 16.82%
DPS 2.20 4.20 4.00 4.00 2.50 1.50 0.50 27.98%
NAPS 0.42 0.37 0.30 0.42 0.37 0.31 0.27 7.63%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.14 32.22 29.31 24.35 21.45 21.40 18.90 9.80%
EPS 7.45 7.57 6.80 5.53 4.45 3.86 1.96 24.89%
DPS 2.18 4.15 3.95 2.64 1.65 0.99 0.33 36.94%
NAPS 0.4156 0.3662 0.2965 0.2769 0.244 0.2043 0.179 15.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.88 3.12 3.03 5.08 1.81 0.99 0.42 -
P/RPS 11.59 9.58 10.22 13.76 5.56 3.05 1.47 41.03%
P/EPS 51.54 40.77 44.03 60.58 26.80 16.90 14.21 23.92%
EY 1.94 2.45 2.27 1.65 3.73 5.92 7.04 -19.31%
DY 0.57 1.35 1.32 0.79 1.38 1.52 1.19 -11.53%
P/NAPS 9.24 8.43 10.10 12.10 4.89 3.19 1.56 34.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 02/05/24 03/05/23 10/05/22 27/04/21 12/05/20 23/04/19 26/04/18 -
Price 3.89 2.99 2.57 3.37 2.29 1.31 0.405 -
P/RPS 11.62 9.19 8.67 9.13 7.04 4.04 1.42 41.91%
P/EPS 51.67 39.07 37.35 40.19 33.91 22.37 13.70 24.73%
EY 1.94 2.56 2.68 2.49 2.95 4.47 7.30 -19.80%
DY 0.57 1.40 1.56 1.19 1.09 1.15 1.23 -12.02%
P/NAPS 9.26 8.08 8.57 8.02 6.19 4.23 1.50 35.40%

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