Highlights

[FRONTKN] QoQ Quarter Result on 2018-12-31 [#4]

Stock [FRONTKN]: FRONTKEN CORP BHD
Announcement Date 12-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     23.02%    YoY -     90.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 87,049 80,144 83,830 88,665 85,857 81,780 70,916 14.63%
  QoQ % 8.62% -4.40% -5.45% 3.27% 4.99% 15.32% -
  Horiz. % 122.75% 113.01% 118.21% 125.03% 121.07% 115.32% 100.00%
PBT 26,119 23,103 22,549 24,425 20,645 19,514 11,031 77.56%
  QoQ % 13.05% 2.46% -7.68% 18.31% 5.80% 76.90% -
  Horiz. % 236.78% 209.44% 204.41% 221.42% 187.15% 176.90% 100.00%
Tax -5,642 -5,280 -6,206 -4,415 -4,113 -6,236 -3,849 29.01%
  QoQ % -6.86% 14.92% -40.57% -7.34% 34.04% -62.02% -
  Horiz. % 146.58% 137.18% 161.24% 114.71% 106.86% 162.02% 100.00%
NP 20,477 17,823 16,343 20,010 16,532 13,278 7,182 100.94%
  QoQ % 14.89% 9.06% -18.33% 21.04% 24.51% 84.88% -
  Horiz. % 285.12% 248.16% 227.55% 278.61% 230.19% 184.88% 100.00%
NP to SH 19,049 16,518 15,404 18,683 15,187 12,083 6,304 108.87%
  QoQ % 15.32% 7.23% -17.55% 23.02% 25.69% 91.67% -
  Horiz. % 302.17% 262.02% 244.35% 296.37% 240.91% 191.67% 100.00%
Tax Rate 21.60 % 22.85 % 27.52 % 18.08 % 19.92 % 31.96 % 34.89 % -27.34%
  QoQ % -5.47% -16.97% 52.21% -9.24% -37.67% -8.40% -
  Horiz. % 61.91% 65.49% 78.88% 51.82% 57.09% 91.60% 100.00%
Total Cost 66,572 62,321 67,487 68,655 69,325 68,502 63,734 2.94%
  QoQ % 6.82% -7.65% -1.70% -0.97% 1.20% 7.48% -
  Horiz. % 104.45% 97.78% 105.89% 107.72% 108.77% 107.48% 100.00%
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
  QoQ % 3.03% 6.46% -0.01% 3.33% 7.14% 3.17% -
  Horiz. % 125.27% 121.59% 114.21% 114.22% 110.53% 103.17% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 10,479 - 8,383 7,335 - - -
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 114.29% 100.00% - -
Div Payout % - % 63.44 % - % 44.87 % 48.30 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -7.10% 0.00% 0.00% -
  Horiz. % 0.00% 131.35% 0.00% 92.90% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
  QoQ % 3.03% 6.46% -0.01% 3.33% 7.14% 3.17% -
  Horiz. % 125.27% 121.59% 114.21% 114.22% 110.53% 103.17% 100.00%
NOSH 1,047,968 1,047,968 1,047,698 1,047,968 1,047,968 1,047,968 1,053,435 -0.35%
  QoQ % 0.00% 0.03% -0.03% 0.00% 0.00% -0.52% -
  Horiz. % 99.48% 99.48% 99.46% 99.48% 99.48% 99.48% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 23.52 % 22.24 % 19.50 % 22.57 % 19.26 % 16.24 % 10.13 % 75.25%
  QoQ % 5.76% 14.05% -13.60% 17.19% 18.60% 60.32% -
  Horiz. % 232.18% 219.55% 192.50% 222.80% 190.13% 160.32% 100.00%
ROE 5.35 % 4.78 % 4.74 % 5.75 % 4.83 % 4.12 % 2.22 % 79.65%
  QoQ % 11.92% 0.84% -17.57% 19.05% 17.23% 85.59% -
  Horiz. % 240.99% 215.32% 213.51% 259.01% 217.57% 185.59% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.31 7.65 8.00 8.46 8.19 7.80 6.73 15.08%
  QoQ % 8.63% -4.37% -5.44% 3.30% 5.00% 15.90% -
  Horiz. % 123.48% 113.67% 118.87% 125.71% 121.69% 115.90% 100.00%
EPS 1.82 1.58 1.47 1.78 1.45 1.15 0.60 109.40%
  QoQ % 15.19% 7.48% -17.42% 22.76% 26.09% 91.67% -
  Horiz. % 303.33% 263.33% 245.00% 296.67% 241.67% 191.67% 100.00%
DPS 0.00 1.00 0.00 0.80 0.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 114.29% 100.00% - -
NAPS 0.3400 0.3300 0.3100 0.3100 0.3000 0.2800 0.2700 16.60%
  QoQ % 3.03% 6.45% 0.00% 3.33% 7.14% 3.70% -
  Horiz. % 125.93% 122.22% 114.81% 114.81% 111.11% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.26 7.61 7.96 8.42 8.15 7.76 6.73 14.62%
  QoQ % 8.54% -4.40% -5.46% 3.31% 5.03% 15.30% -
  Horiz. % 122.73% 113.08% 118.28% 125.11% 121.10% 115.30% 100.00%
EPS 1.81 1.57 1.46 1.77 1.44 1.15 0.60 108.64%
  QoQ % 15.29% 7.53% -17.51% 22.92% 25.22% 91.67% -
  Horiz. % 301.67% 261.67% 243.33% 295.00% 240.00% 191.67% 100.00%
DPS 0.00 0.99 0.00 0.80 0.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 0.00% 141.43% 0.00% 114.29% 100.00% - -
NAPS 0.3382 0.3283 0.3084 0.3084 0.2984 0.2785 0.2700 16.18%
  QoQ % 3.02% 6.45% 0.00% 3.35% 7.15% 3.15% -
  Horiz. % 125.26% 121.59% 114.22% 114.22% 110.52% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.7200 1.3400 0.9900 0.7050 0.9100 0.4250 0.4200 -
P/RPS 20.71 17.52 12.38 8.33 11.11 5.45 6.24 122.34%
  QoQ % 18.21% 41.52% 48.62% -25.02% 103.85% -12.66% -
  Horiz. % 331.89% 280.77% 198.40% 133.49% 178.04% 87.34% 100.00%
P/EPS 94.62 85.01 67.35 39.54 62.79 36.86 70.18 22.02%
  QoQ % 11.30% 26.22% 70.33% -37.03% 70.35% -47.48% -
  Horiz. % 134.82% 121.13% 95.97% 56.34% 89.47% 52.52% 100.00%
EY 1.06 1.18 1.48 2.53 1.59 2.71 1.42 -17.70%
  QoQ % -10.17% -20.27% -41.50% 59.12% -41.33% 90.85% -
  Horiz. % 74.65% 83.10% 104.23% 178.17% 111.97% 190.85% 100.00%
DY 0.00 0.75 0.00 1.13 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 46.75% 0.00% 0.00% -
  Horiz. % 0.00% 97.40% 0.00% 146.75% 100.00% - -
P/NAPS 5.06 4.06 3.19 2.27 3.03 1.52 1.56 118.96%
  QoQ % 24.63% 27.27% 40.53% -25.08% 99.34% -2.56% -
  Horiz. % 324.36% 260.26% 204.49% 145.51% 194.23% 97.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 -
Price 1.9600 1.5600 1.3100 0.8900 0.8300 0.6400 0.4050 -
P/RPS 23.60 20.40 16.38 10.52 10.13 8.20 6.02 148.42%
  QoQ % 15.69% 24.54% 55.70% 3.85% 23.54% 36.21% -
  Horiz. % 392.03% 338.87% 272.09% 174.75% 168.27% 136.21% 100.00%
P/EPS 107.83 98.97 89.12 49.92 57.27 55.51 67.68 36.37%
  QoQ % 8.95% 11.05% 78.53% -12.83% 3.17% -17.98% -
  Horiz. % 159.32% 146.23% 131.68% 73.76% 84.62% 82.02% 100.00%
EY 0.93 1.01 1.12 2.00 1.75 1.80 1.48 -26.62%
  QoQ % -7.92% -9.82% -44.00% 14.29% -2.78% 21.62% -
  Horiz. % 62.84% 68.24% 75.68% 135.14% 118.24% 121.62% 100.00%
DY 0.00 0.64 0.00 0.90 0.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 0.00% 76.19% 0.00% 107.14% 100.00% - -
P/NAPS 5.76 4.73 4.23 2.87 2.77 2.29 1.50 145.02%
  QoQ % 21.78% 11.82% 47.39% 3.61% 20.96% 52.67% -
  Horiz. % 384.00% 315.33% 282.00% 191.33% 184.67% 152.67% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers