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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 88,665 85,857 81,780 70,916 80,376 78,617 70,530 16.43%
  QoQ % 3.27% 4.99% 15.32% -11.77% 2.24% 11.47% -
  Horiz. % 125.71% 121.73% 115.95% 100.55% 113.96% 111.47% 100.00%
PBT 24,425 20,645 19,514 11,031 13,637 12,921 10,267 77.93%
  QoQ % 18.31% 5.80% 76.90% -19.11% 5.54% 25.85% -
  Horiz. % 237.90% 201.08% 190.07% 107.44% 132.82% 125.85% 100.00%
Tax -4,415 -4,113 -6,236 -3,849 -2,375 -2,132 -2,381 50.76%
  QoQ % -7.34% 34.04% -62.02% -62.06% -11.40% 10.46% -
  Horiz. % 185.43% 172.74% 261.91% 161.65% 99.75% 89.54% 100.00%
NP 20,010 16,532 13,278 7,182 11,262 10,789 7,886 85.72%
  QoQ % 21.04% 24.51% 84.88% -36.23% 4.38% 36.81% -
  Horiz. % 253.74% 209.64% 168.37% 91.07% 142.81% 136.81% 100.00%
NP to SH 18,683 15,187 12,083 6,304 9,827 9,185 5,824 117.05%
  QoQ % 23.02% 25.69% 91.67% -35.85% 6.99% 57.71% -
  Horiz. % 320.79% 260.77% 207.47% 108.24% 168.73% 157.71% 100.00%
Tax Rate 18.08 % 19.92 % 31.96 % 34.89 % 17.42 % 16.50 % 23.19 % -15.25%
  QoQ % -9.24% -37.67% -8.40% 100.29% 5.58% -28.85% -
  Horiz. % 77.96% 85.90% 137.82% 150.45% 75.12% 71.15% 100.00%
Total Cost 68,655 69,325 68,502 63,734 69,114 67,828 62,644 6.28%
  QoQ % -0.97% 1.20% 7.48% -7.78% 1.90% 8.28% -
  Horiz. % 109.60% 110.67% 109.35% 101.74% 110.33% 108.28% 100.00%
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.41%
  QoQ % 3.33% 7.14% 3.17% 0.52% 3.85% 0.00% -
  Horiz. % 119.23% 115.38% 107.69% 104.39% 103.85% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,383 7,335 - - - - 5,239 36.68%
  QoQ % 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 140.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 44.87 % 48.30 % - % - % - % - % 89.97 % -37.03%
  QoQ % -7.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.87% 53.68% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.41%
  QoQ % 3.33% 7.14% 3.17% 0.52% 3.85% 0.00% -
  Horiz. % 119.23% 115.38% 107.69% 104.39% 103.85% 100.00% 100.00%
NOSH 1,047,968 1,047,968 1,047,968 1,053,435 1,047,968 1,047,968 1,047,968 -
  QoQ % 0.00% 0.00% -0.52% 0.52% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.52% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 22.57 % 19.26 % 16.24 % 10.13 % 14.01 % 13.72 % 11.18 % 59.53%
  QoQ % 17.19% 18.60% 60.32% -27.69% 2.11% 22.72% -
  Horiz. % 201.88% 172.27% 145.26% 90.61% 125.31% 122.72% 100.00%
ROE 5.75 % 4.83 % 4.12 % 2.22 % 3.47 % 3.37 % 2.14 % 92.92%
  QoQ % 19.05% 17.23% 85.59% -36.02% 2.97% 57.48% -
  Horiz. % 268.69% 225.70% 192.52% 103.74% 162.15% 157.48% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.46 8.19 7.80 6.73 7.67 7.50 6.73 16.43%
  QoQ % 3.30% 5.00% 15.90% -12.26% 2.27% 11.44% -
  Horiz. % 125.71% 121.69% 115.90% 100.00% 113.97% 111.44% 100.00%
EPS 1.78 1.45 1.15 0.60 0.94 0.88 0.56 115.73%
  QoQ % 22.76% 26.09% 91.67% -36.17% 6.82% 57.14% -
  Horiz. % 317.86% 258.93% 205.36% 107.14% 167.86% 157.14% 100.00%
DPS 0.80 0.70 0.00 0.00 0.00 0.00 0.50 36.68%
  QoQ % 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 140.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3100 0.3000 0.2800 0.2700 0.2700 0.2600 0.2600 12.41%
  QoQ % 3.33% 7.14% 3.70% 0.00% 3.85% 0.00% -
  Horiz. % 119.23% 115.38% 107.69% 103.85% 103.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.42 8.15 7.76 6.73 7.63 7.46 6.70 16.41%
  QoQ % 3.31% 5.03% 15.30% -11.80% 2.28% 11.34% -
  Horiz. % 125.67% 121.64% 115.82% 100.45% 113.88% 111.34% 100.00%
EPS 1.77 1.44 1.15 0.60 0.93 0.87 0.55 117.51%
  QoQ % 22.92% 25.22% 91.67% -35.48% 6.90% 58.18% -
  Horiz. % 321.82% 261.82% 209.09% 109.09% 169.09% 158.18% 100.00%
DPS 0.80 0.70 0.00 0.00 0.00 0.00 0.50 36.68%
  QoQ % 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 140.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3084 0.2984 0.2785 0.2700 0.2686 0.2587 0.2587 12.39%
  QoQ % 3.35% 7.15% 3.15% 0.52% 3.83% 0.00% -
  Horiz. % 119.21% 115.35% 107.65% 104.37% 103.83% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7050 0.9100 0.4250 0.4200 0.4600 0.3850 0.3050 -
P/RPS 8.33 11.11 5.45 6.24 6.00 5.13 4.53 49.93%
  QoQ % -25.02% 103.85% -12.66% 4.00% 16.96% 13.25% -
  Horiz. % 183.89% 245.25% 120.31% 137.75% 132.45% 113.25% 100.00%
P/EPS 39.54 62.79 36.86 70.18 49.06 43.93 54.88 -19.58%
  QoQ % -37.03% 70.35% -47.48% 43.05% 11.68% -19.95% -
  Horiz. % 72.05% 114.41% 67.16% 127.88% 89.40% 80.05% 100.00%
EY 2.53 1.59 2.71 1.42 2.04 2.28 1.82 24.48%
  QoQ % 59.12% -41.33% 90.85% -30.39% -10.53% 25.27% -
  Horiz. % 139.01% 87.36% 148.90% 78.02% 112.09% 125.27% 100.00%
DY 1.13 0.77 0.00 0.00 0.00 0.00 1.64 -21.94%
  QoQ % 46.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.90% 46.95% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.27 3.03 1.52 1.56 1.70 1.48 1.17 55.37%
  QoQ % -25.08% 99.34% -2.56% -8.24% 14.86% 26.50% -
  Horiz. % 194.02% 258.97% 129.91% 133.33% 145.30% 126.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 -
Price 0.8900 0.8300 0.6400 0.4050 0.4550 0.3750 0.3400 -
P/RPS 10.52 10.13 8.20 6.02 5.93 5.00 5.05 62.89%
  QoQ % 3.85% 23.54% 36.21% 1.52% 18.60% -0.99% -
  Horiz. % 208.32% 200.59% 162.38% 119.21% 117.43% 99.01% 100.00%
P/EPS 49.92 57.27 55.51 67.68 48.52 42.79 61.18 -12.65%
  QoQ % -12.83% 3.17% -17.98% 39.49% 13.39% -30.06% -
  Horiz. % 81.60% 93.61% 90.73% 110.62% 79.31% 69.94% 100.00%
EY 2.00 1.75 1.80 1.48 2.06 2.34 1.63 14.57%
  QoQ % 14.29% -2.78% 21.62% -28.16% -11.97% 43.56% -
  Horiz. % 122.70% 107.36% 110.43% 90.80% 126.38% 143.56% 100.00%
DY 0.90 0.84 0.00 0.00 0.00 0.00 1.47 -27.83%
  QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.22% 57.14% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.87 2.77 2.29 1.50 1.69 1.44 1.31 68.44%
  QoQ % 3.61% 20.96% 52.67% -11.24% 17.36% 9.92% -
  Horiz. % 219.08% 211.45% 174.81% 114.50% 129.01% 109.92% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers