[FRONTKN] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 113,987 135,273 134,566 128,198 119,146 121,487 116,592 -1.50% QoQ % -15.74% 0.53% 4.97% 7.60% -1.93% 4.20% - Horiz. % 97.77% 116.02% 115.42% 109.95% 102.19% 104.20% 100.00%
PBT 35,128 40,513 48,837 44,581 40,860 41,783 38,116 -5.30% QoQ % -13.29% -17.04% 9.55% 9.11% -2.21% 9.62% - Horiz. % 92.16% 106.29% 128.13% 116.96% 107.20% 109.62% 100.00%
Tax -8,996 -7,222 -10,803 -9,525 -12,073 -9,438 -8,141 6.89% QoQ % -24.56% 33.15% -13.42% 21.10% -27.92% -15.93% - Horiz. % 110.50% 88.71% 132.70% 117.00% 148.30% 115.93% 100.00%
NP 26,132 33,291 38,034 35,056 28,787 32,345 29,975 -8.75% QoQ % -21.50% -12.47% 8.49% 21.78% -11.00% 7.91% - Horiz. % 87.18% 111.06% 126.89% 116.95% 96.04% 107.91% 100.00%
NP to SH 23,584 29,843 34,733 32,201 26,515 29,548 27,304 -9.31% QoQ % -20.97% -14.08% 7.86% 21.44% -10.26% 8.22% - Horiz. % 86.38% 109.30% 127.21% 117.94% 97.11% 108.22% 100.00%
Tax Rate 25.61 % 17.83 % 22.12 % 21.37 % 29.55 % 22.59 % 21.36 % 12.87% QoQ % 43.63% -19.39% 3.51% -27.68% 30.81% 5.76% - Horiz. % 119.90% 83.47% 103.56% 100.05% 138.34% 105.76% 100.00%
Total Cost 87,855 101,982 96,532 93,142 90,359 89,142 86,617 0.95% QoQ % -13.85% 5.65% 3.64% 3.08% 1.37% 2.92% - Horiz. % 101.43% 117.74% 111.45% 107.53% 104.32% 102.92% 100.00%
Net Worth 581,975 549,833 518,414 518,414 471,285 502,704 314,044 50.93% QoQ % 5.85% 6.06% 0.00% 10.00% -6.25% 60.07% - Horiz. % 185.32% 175.08% 165.08% 165.08% 150.07% 160.07% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 40,844 - 25,135 - 39,273 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.00% 0.00% 64.00% 0.00% 100.00% -
Div Payout % - % 136.87 % - % 78.06 % - % 132.92 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.97% 0.00% 58.73% 0.00% 100.00% -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 581,975 549,833 518,414 518,414 471,285 502,704 314,044 50.93% QoQ % 5.85% 6.06% 0.00% 10.00% -6.25% 60.07% - Horiz. % 185.32% 175.08% 165.08% 165.08% 150.07% 160.07% 100.00%
NOSH 1,572,906 1,570,952 1,570,952 1,570,952 1,570,952 1,570,951 1,046,814 31.22% QoQ % 0.12% 0.00% 0.00% 0.00% 0.00% 50.07% - Horiz. % 150.26% 150.07% 150.07% 150.07% 150.07% 150.07% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 22.93 % 24.61 % 28.26 % 27.35 % 24.16 % 26.62 % 25.71 % -7.35% QoQ % -6.83% -12.92% 3.33% 13.20% -9.24% 3.54% - Horiz. % 89.19% 95.72% 109.92% 106.38% 93.97% 103.54% 100.00%
ROE 4.05 % 5.43 % 6.70 % 6.21 % 5.63 % 5.88 % 8.69 % -39.92% QoQ % -25.41% -18.96% 7.89% 10.30% -4.25% -32.34% - Horiz. % 46.61% 62.49% 77.10% 71.46% 64.79% 67.66% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.25 8.61 8.57 8.16 7.58 7.73 11.14 -24.92% QoQ % -15.80% 0.47% 5.02% 7.65% -1.94% -30.61% - Horiz. % 65.08% 77.29% 76.93% 73.25% 68.04% 69.39% 100.00%
EPS 1.50 1.90 2.21 2.05 1.69 1.88 1.74 -9.43% QoQ % -21.05% -14.03% 7.80% 21.30% -10.11% 8.05% - Horiz. % 86.21% 109.20% 127.01% 117.82% 97.13% 108.05% 100.00%
DPS 0.00 2.60 0.00 1.60 0.00 2.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.00% 0.00% 64.00% 0.00% 100.00% -
NAPS 0.3700 0.3500 0.3300 0.3300 0.3000 0.3200 0.3000 15.02% QoQ % 5.71% 6.06% 0.00% 10.00% -6.25% 6.67% - Horiz. % 123.33% 116.67% 110.00% 110.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,580,152 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.21 8.56 8.52 8.11 7.54 7.69 7.38 -1.54% QoQ % -15.77% 0.47% 5.06% 7.56% -1.95% 4.20% - Horiz. % 97.70% 115.99% 115.45% 109.89% 102.17% 104.20% 100.00%
EPS 1.49 1.89 2.20 2.04 1.68 1.87 1.73 -9.48% QoQ % -21.16% -14.09% 7.84% 21.43% -10.16% 8.09% - Horiz. % 86.13% 109.25% 127.17% 117.92% 97.11% 108.09% 100.00%
DPS 0.00 2.58 0.00 1.59 0.00 2.49 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.61% 0.00% 63.86% 0.00% 100.00% -
NAPS 0.3683 0.3480 0.3281 0.3281 0.2983 0.3181 0.1987 50.95% QoQ % 5.83% 6.07% 0.00% 9.99% -6.22% 60.09% - Horiz. % 185.35% 175.14% 165.12% 165.12% 150.13% 160.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.1200 3.0800 2.7500 2.2900 3.0300 4.0000 3.6100 -
P/RPS 43.05 35.77 32.10 28.06 39.95 51.72 32.41 20.86% QoQ % 20.35% 11.43% 14.40% -29.76% -22.76% 59.58% - Horiz. % 132.83% 110.37% 99.04% 86.58% 123.26% 159.58% 100.00%
P/EPS 208.08 162.13 124.38 111.72 179.52 212.66 138.40 31.27% QoQ % 28.34% 30.35% 11.33% -37.77% -15.58% 53.66% - Horiz. % 150.35% 117.15% 89.87% 80.72% 129.71% 153.66% 100.00%
EY 0.48 0.62 0.80 0.90 0.56 0.47 0.72 -23.70% QoQ % -22.58% -22.50% -11.11% 60.71% 19.15% -34.72% - Horiz. % 66.67% 86.11% 111.11% 125.00% 77.78% 65.28% 100.00%
DY 0.00 0.84 0.00 0.70 0.00 0.63 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 111.11% 0.00% 100.00% -
P/NAPS 8.43 8.80 8.33 6.94 10.10 12.50 12.03 -21.12% QoQ % -4.20% 5.64% 20.03% -31.29% -19.20% 3.91% - Horiz. % 70.07% 73.15% 69.24% 57.69% 83.96% 103.91% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 03/05/23 23/02/23 02/11/22 28/07/22 10/05/22 25/02/22 03/11/21 -
Price 3.0000 3.1500 2.5000 2.7200 2.5400 3.0800 3.8000 -
P/RPS 41.40 36.58 29.19 33.33 33.49 39.83 34.12 13.77% QoQ % 13.18% 25.32% -12.42% -0.48% -15.92% 16.74% - Horiz. % 121.34% 107.21% 85.55% 97.68% 98.15% 116.74% 100.00%
P/EPS 200.08 165.82 113.07 132.70 150.49 163.75 145.69 23.58% QoQ % 20.66% 46.65% -14.79% -11.82% -8.10% 12.40% - Horiz. % 137.33% 113.82% 77.61% 91.08% 103.29% 112.40% 100.00%
EY 0.50 0.60 0.88 0.75 0.66 0.61 0.69 -19.34% QoQ % -16.67% -31.82% 17.33% 13.64% 8.20% -11.59% - Horiz. % 72.46% 86.96% 127.54% 108.70% 95.65% 88.41% 100.00%
DY 0.00 0.83 0.00 0.59 0.00 0.81 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.47% 0.00% 72.84% 0.00% 100.00% -
P/NAPS 8.11 9.00 7.58 8.24 8.47 9.63 12.67 -25.75% QoQ % -9.89% 18.73% -8.01% -2.72% -12.05% -23.99% - Horiz. % 64.01% 71.03% 59.83% 65.04% 66.85% 76.01% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Frontken Corp Bhd Quarterly Report for Q2 2022.pdf 
