Frontken Corporation Berhad (KLSE:FRONTKN)
Malaysia · Delayed Price · Currency is MYR 5.26
-0.13 (-2.41%)
At close: Aug 11, 2026
KLSE:FRONTKN Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 695.49 | 607.76 | 569.2 | 500.15 | 517.18 | 450.22 | |
Revenue Growth | 19.35% | 6.77% | 13.81% | -3.29% | 14.87% | 22.24% |
Cost of Revenue | 365.82 | 306.5 | 308.14 | 268.27 | 267.59 | 236.38 |
Gross Profit | 329.67 | 301.26 | 261.06 | 231.88 | 249.59 | 213.84 |
Selling, General & Admin | 81.38 | 81.38 | 66.99 | 61.54 | 69.16 | 57.59 |
Other Operating Expenses | 4.5 | 14.78 | 13.66 | 12 | 12.2 | 11.76 |
Operating Expenses | 85.65 | 96.11 | 80.65 | 73.05 | 82.12 | 69.21 |
Operating Income | 244.02 | 205.15 | 180.41 | 158.83 | 167.47 | 144.63 |
Interest Expense | -0.85 | -0.75 | -0.79 | -1.05 | -0.83 | -0.61 |
Interest & Investment Income | 11.35 | 11.35 | 7.42 | - | 1.25 | 0.84 |
Currency Exchange Gain (Loss) | 0.33 | 0.33 | 5.06 | - | - | - |
Other Non Operating Income (Expenses) | 2.69 | 2.69 | 2.23 | 9.29 | 6.9 | 5.01 |
EBT Excluding Unusual Items | 257.54 | 218.76 | 194.33 | 167.07 | 174.79 | 149.87 |
Gain (Loss) on Sale of Investments | 2.94 | 2.94 | 1.88 | - | - | - |
Gain (Loss) on Sale of Assets | 0.03 | 0.03 | - | - | - | - |
Pretax Income | 262.51 | 223.74 | 198.43 | 167.07 | 174.79 | 149.87 |
Income Tax Expense | 65.19 | 55.23 | 47.35 | 42.73 | 39.62 | 35.64 |
Earnings From Continuing Operations | 197.32 | 168.51 | 151.08 | 124.34 | 135.17 | 114.22 |
Minority Interest in Earnings | -17.58 | -14.28 | -14.28 | -12.39 | -11.88 | -9.72 |
Net Income | 179.75 | 154.23 | 136.81 | 111.95 | 123.29 | 104.5 |
Net Income to Common | 179.75 | 154.23 | 136.81 | 111.95 | 123.29 | 104.5 |
Net Income Growth | 30.28% | 12.73% | 22.20% | -9.20% | 17.98% | 27.49% |
Shares Outstanding (Basic) | 1,657 | 1,598 | 1,577 | 1,573 | 1,572 | 1,571 |
Shares Outstanding (Diluted) | 1,673 | 1,615 | 1,591 | 1,573 | 1,572 | 1,571 |
Shares Change | 5.68% | 1.47% | 1.17% | 0.06% | 0.03% | -0.04% |
EPS (Basic) | 0.11 | 0.10 | 0.09 | 0.07 | 0.08 | 0.07 |
EPS (Diluted) | 0.11 | 0.10 | 0.09 | 0.07 | 0.08 | 0.07 |
EPS Growth | 23.17% | 11.05% | 20.83% | -9.22% | 17.89% | 27.64% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 176.88 | 160.17 | 141.82 | 128.85 | 90.2 | 55.94 |
Free Cash Flow Per Share | 0.11 | 0.10 | 0.09 | 0.08 | 0.06 | 0.04 |
Dividend Per Share | 0.020 | 0.020 | 0.037 | 0.022 | 0.042 | 0.040 |
Dividend Growth | -50.00% | -45.95% | 68.18% | -47.62% | 5.00% | 49.81% |
Gross Margin | 47.40% | 49.57% | 45.87% | 46.36% | 48.26% | 47.50% |
Operating Margin | 35.09% | 33.76% | 31.70% | 31.76% | 32.38% | 32.13% |
Profit Margin | 25.85% | 25.38% | 24.04% | 22.38% | 23.84% | 23.21% |
Free Cash Flow Margin | 25.43% | 26.36% | 24.92% | 25.76% | 17.44% | 12.43% |
EBITDA | 261.98 | 223.33 | 197.7 | 175.42 | 181.81 | 159.21 |
EBITDA Margin | 37.67% | 36.75% | 34.73% | 35.07% | 35.15% | 35.36% |
D&A For EBITDA | 17.96 | 18.18 | 17.28 | 16.6 | 14.33 | 14.57 |
EBIT | 244.02 | 205.15 | 180.41 | 158.83 | 167.47 | 144.63 |
EBIT Margin | 35.09% | 33.76% | 31.70% | 31.76% | 32.38% | 32.13% |
Effective Tax Rate | 24.83% | 24.68% | 23.86% | 25.57% | 22.67% | 23.78% |