FRONTKN | FRONTKEN CORPORATION BHD

7
3.30 (-1.2%)

T-O (am): 3.36 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

FRONTKN | FRONTKEN CORPORATION BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
02 Nov 22 Q3 Sep 22 3 31 Dec 22 134.57 48.84 34.73 25.8% 0.00 2.21 5.0% 15.4% 7.9% 27.2%
28 Jul 22 Q2 Jun 22 2 31 Dec 22 128.20 44.58 32.20 25.1% 1.60 2.05 7.6% 18.0% 21.4% 30.2%
10 May 22 Q1 Mar 22 1 31 Dec 22 119.15 40.86 26.52 22.2% 0.00 1.69 1.9% 15.1% 10.3% 15.7%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 121.49 41.78 29.55 24.3% 2.50 1.88 4.2% 20.2% 8.2% 26.9%
03 Nov 21 Q3 Sep 21 3 31 Dec 21 116.59 38.12 27.30 23.4% 0.00 1.74 7.3% 23.0% 10.4% 27.9%
29 Jul 21 Q2 Jun 21 2 31 Dec 21 108.63 34.54 24.74 22.8% 1.50 1.57 4.9% 24.0% 8.0% 21.7%
27 Apr 21 Q1 Mar 21 1 31 Dec 21 103.52 35.06 22.91 22.1% 0.00 2.19 2.5% 22.0% 1.6% 34.7%
24 Feb 21 Q4 Dec 20 4 31 Dec 20 101.04 31.28 23.29 23.1% 2.80 2.22 6.6% 13.7% 9.1% 28.0%
03 Nov 20 Q3 Sep 20 3 31 Dec 20 94.79 30.33 21.34 22.5% 0.00 2.04 8.2% 8.9% 5.0% 12.0%
04 Aug 20 Q2 Jun 20 2 31 Dec 20 87.62 27.92 20.33 23.2% 1.20 1.94 3.2% 9.3% 19.5% 23.1%
12 May 20 Q1 Mar 20 1 31 Dec 20 84.87 24.72 17.01 20.0% 0.00 1.62 4.5% 1.2% 6.5% 10.4%
18 Feb 20 Q4 Dec 19 4 31 Dec 19 88.89 24.49 18.20 20.5% 1.50 1.74 2.1% 0.2% 4.5% 2.6%
05 Nov 19 Q3 Sep 19 3 31 Dec 19 87.05 26.12 19.05 21.9% 0.00 1.82 8.6% 6.4% 15.3% 57.6%
31 Jul 19 Q2 Jun 19 2 31 Dec 19 80.14 23.10 16.52 20.6% 1.00 1.58 4.4% 13.0% 7.2% 162.0%
23 Apr 19 Q1 Mar 19 1 31 Dec 19 83.83 22.55 15.40 18.4% 0.00 1.47 5.5% 4.3% 17.6% 56.8%
12 Feb 19 Q4 Dec 18 4 31 Dec 18 88.67 24.43 18.68 21.1% 0.80 1.78 8.4% 12.8% 54.6% 103.4%
07 Aug 18 Q2 Jun 18 2 31 Dec 18 81.78 19.51 12.08 14.8% 0.00 1.15 15.3% 15.9% 91.7% 107.5%
26 Apr 18 Q1 Mar 18 1 31 Dec 18 70.92 11.03 6.30 8.9% 0.00 0.60 11.8% 5.8% 35.9% 25.5%
26 Feb 18 Q4 Dec 17 4 31 Dec 17 80.38 13.64 9.83 12.2% 0.00 0.94 2.2% 6.3% 7.0% 9.6%
21 Nov 17 Q3 Sep 17 3 31 Dec 17 78.62 12.92 9.19 11.7% 0.00 0.88 11.5% 21.7% 57.7% 69.5%
24 Aug 17 Q2 Jun 17 2 31 Dec 17 70.53 10.27 5.82 8.3% 0.50 0.56 5.2% 12.2% 16.0% 16.7%
23 May 17 Q1 Mar 17 1 31 Dec 17 67.06 9.32 5.02 7.5% 0.00 0.48 11.3% 14.1% 53.8% 505.3%
23 Feb 17 Q4 Dec 16 4 31 Dec 16 75.62 14.05 10.87 14.4% 0.00 1.04 17.1% 11.4% 100.5% 6850.3%
25 Nov 16 Q3 Sep 16 3 31 Dec 16 64.59 8.98 5.42 8.4% 0.00 0.52 2.8% 6.2% 8.6% 386.8%
26 Aug 16 Q2 Jun 16 2 31 Dec 16 62.85 8.43 4.99 7.9% 0.00 0.48 6.9% 5.7% 502.8% 790.3%
23 May 16 Q1 Mar 16 1 31 Dec 16 58.79 1.88 -1.24 -2.1% 0.00 -0.12 13.4% 23.9% 669.6% 118.2%
24 Feb 16 Q4 Dec 15 4 31 Dec 15 67.86 3.45 -0.16 -0.2% 0.00 -0.02 1.4% 35.4% 91.5% 102.2%
24 Nov 15 Q3 Sep 15 3 31 Dec 15 68.86 1.76 -1.89 -2.7% 0.00 -0.18 3.3% 17.6% 161.4% 135.9%
25 Aug 15 Q2 Jun 15 2 31 Dec 15 66.64 1.55 -0.72 -1.1% 0.00 -0.07 13.7% 8.8% 110.6% 140.7%
29 May 15 Q1 Mar 15 1 31 Dec 15 77.22 10.76 6.82 8.8% 0.00 0.67 26.5% 60.2% 4.7% 48.8%
27 Feb 15 31/12/14 4 31/12/14 105.05 9.91 7.16 6.8% 0.00 0.71 25.7% 93.1% 36.1% 392.4%

Historical Dividends

Financial Ratios

EPS 7.78 sen
Trailing PE (Sector Median: 22.3) 42.4
PEG 1.21
Altman Z 1.7
Beaver 0.503
Current Ratio 2.62
Debt-Equity (DE) Ratio 0.41
FCF Yield 1.14 %
Revenue QoQ 4.97 %
Revenue YoY 15.42%
Profit QoQ 7.86 %
Profit YoY 27.21 %
Profit Margin (Sector Median: 11.8) 24.43 %
ROE (ROIC: 23.75) 23.75 %
Dividend Per Share (DPS) 4.1 sen
Dividend Yield (DY) 1.24 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 22.3)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 11.8)
ROE (ROIC: 22.8)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 3 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.33
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 32.43
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 1177.11
Expected Revenue (M) 5183.22
Expected Growth (%) 40.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR NG WAI PIN added 20000.0 units announced on 23 Feb 2022 at ~RM2.75

MADAM KOH HUEY MIN added 3000.0 units announced on 21 Jan 2022 at ~RM3.14

MR NG WAI PIN reduced 14000000.0 units announced on 09 Nov 2021 at ~RM3.85

MR NG WAI PIN reduced 42800000.0 units announced on 04 Oct 2021 at ~RM3.61

MR NG WAI PIN added 30000.0 units announced on 18 Aug 2021 at ~RM3.11

MR NG WAI PIN added 30000.0 units announced on 20 May 2021 at ~RM2.58

MR NG CHEE WHYE added 15000.0 units announced on 07 May 2021 at ~RM2.95

MR NG CHEE WHYE added 80000.0 units announced on 05 May 2021 at ~RM3.02

ENCIK NG WAI PIN added 30000.0 units announced on 25 Nov 2020 at ~RM3.21

NG WAI PIN reduced 12500000.0 units announced on 24 Aug 2020 at ~RM3.7

Summary


Market Cap: 5214 M.

Number of Shares: 1580 M.

Adjusted Float: 76.9%.

Stock highly correlated with

D&O (93%)

GREATEC (91%)

VITROX (90%)

MPI (89%)

Frontken Corporation Berhad, through its subsidiaries, provides surface metamorphosis solutions and its complementary technologies in southeast Asia. Its specialized engineering services include thermal spray coating, cold build up coating, conversion coating, specialized welding, precision cleaning, abrasive blasting, machining and grinding, precision manufacturing, mechanical fitting and assembly, dynamic balancing, heat treatment, in-situ machining, metal stitching, and laser alignment services. The company's specialized engineering products comprise mechanical seals, water makers, and chemical delivery modules. Frontken Corporation also provides maintenance, repair, upgrading and overhaul services on stationary/rotating equipment and its components, including pumps, gas turbines, compressors, blowers, condensers, marine engines, generators, transformers, motors, vanes, and blades. In addition, the company provides cleaning of specialized equipment for semiconductor devices, integrated circuits, and components, as well as is involved in the research and development of semiconductor cleaning technology. It serves oil and gas, refineries, marine, power generation, electronics manufacturing, aerospace, and pharmaceutical industries. Frontken Corporation operates in Malaysia, Singapore, Philippines, Taiwan, China, Hong Kong, and Indonesia. It has a research and development collaboration agreement with Kriya Materials B.V. to develop nano-coating technologies. The company was founded in 1996 and is based in Petaling Jaya, Malaysia.

Sectors: Trading & Services, Exports, Technology, Semiconductors, Mid Cap, Electric Vehicles

Code: 0128

Website: http://www.frontken.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:
Symbol Price Ex.Price Premium Expiry
FRONTKN-WB 0.29 4.0 30.0% 03-May-2026

Top Shareholdings

Updated on 31-Mar-2022

Shareholder Value (M)
Dazzle Clean Ltd 871.45
Ooi Keng Thye 719.56
Cheng Chew Giap 128.05
Lembaga Tabung Haji 121.83
Hong Leong Value Fund 117.16
Kenanga Growth Fund 109.39
Public Islamic Opportunities Fund 89.17
AIA Bhd 82.43
Public Islamic Select Treasures Fund 72.58
Public Islamic Dividend Fund 70.5
Hong Leong Balanced Fund 59.1
Employees Provident Fund Board 55.99
Tokio Marine Life Insurance Malaysia Bhd 54.95
Kumpulan Wang Persaraan (Diperbadankan) 50.29
Tay Kiang Meng 46.66
Vanguard Total International Stock Index Fund 45.62
Vanguard Emerging Markets Stock Index Fund 45.1
Matthews Asia Funds-Asia Ex Japan Dividend Fund 41.99
Acadian Emerging Markets Small Cap Equity Fund, 40.95
State Street Bank & Trust Company 40.95
Barings Asean Frontiers Fund 37.33
Kenanga Shariah Growth Opportunities Fund 36.81

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.