Highlights

[FRONTKN] YoY Quarter Result on 2019-03-31 [#1]

Stock [FRONTKN]: FRONTKEN CORP BHD
Announcement Date 23-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -17.55%    YoY -     144.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 83,830 70,916 67,057 58,788 77,218 48,202 43,380 11.60%
  YoY % 18.21% 5.75% 14.07% -23.87% 60.20% 11.12% -
  Horiz. % 193.25% 163.48% 154.58% 135.52% 178.00% 111.12% 100.00%
PBT 22,549 11,031 9,323 1,883 10,761 5,971 671 79.59%
  YoY % 104.41% 18.32% 395.11% -82.50% 80.22% 789.87% -
  Horiz. % 3,360.51% 1,643.96% 1,389.42% 280.63% 1,603.73% 889.87% 100.00%
Tax -6,206 -3,849 -2,851 -1,824 -2,375 -684 -542 50.10%
  YoY % -61.24% -35.01% -56.30% 23.20% -247.22% -26.20% -
  Horiz. % 1,145.02% 710.15% 526.01% 336.53% 438.19% 126.20% 100.00%
NP 16,343 7,182 6,472 59 8,386 5,287 129 124.03%
  YoY % 127.56% 10.97% 10,869.49% -99.30% 58.62% 3,998.45% -
  Horiz. % 12,668.99% 5,567.44% 5,017.05% 45.74% 6,500.78% 4,098.45% 100.00%
NP to SH 15,404 6,304 5,022 -1,239 6,819 4,582 -984 -
  YoY % 144.35% 25.53% 505.33% -118.17% 48.82% 565.65% -
  Horiz. % -1,565.45% -640.65% -510.37% 125.91% -692.99% -465.65% 100.00%
Tax Rate 27.52 % 34.89 % 30.58 % 96.87 % 22.07 % 11.46 % 80.77 % -16.42%
  YoY % -21.12% 14.09% -68.43% 338.92% 92.58% -85.81% -
  Horiz. % 34.07% 43.20% 37.86% 119.93% 27.32% 14.19% 100.00%
Total Cost 67,487 63,734 60,585 58,729 68,832 42,915 43,251 7.69%
  YoY % 5.89% 5.20% 3.16% -14.68% 60.39% -0.78% -
  Horiz. % 156.04% 147.36% 140.08% 135.79% 159.15% 99.22% 100.00%
Net Worth 324,846 284,427 272,471 230,625 255,039 224,008 212,729 7.31%
  YoY % 14.21% 4.39% 18.14% -9.57% 13.85% 5.30% -
  Horiz. % 152.70% 133.70% 128.08% 108.41% 119.89% 105.30% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 324,846 284,427 272,471 230,625 255,039 224,008 212,729 7.31%
  YoY % 14.21% 4.39% 18.14% -9.57% 13.85% 5.30% -
  Horiz. % 152.70% 133.70% 128.08% 108.41% 119.89% 105.30% 100.00%
NOSH 1,047,698 1,053,435 1,047,968 1,048,298 1,020,159 1,018,222 1,013,000 0.56%
  YoY % -0.54% 0.52% -0.03% 2.76% 0.19% 0.52% -
  Horiz. % 103.43% 103.99% 103.45% 103.48% 100.71% 100.52% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.50 % 10.13 % 9.65 % 0.10 % 10.86 % 10.97 % 0.30 % 100.45%
  YoY % 92.50% 4.97% 9,550.00% -99.08% -1.00% 3,556.67% -
  Horiz. % 6,500.00% 3,376.67% 3,216.67% 33.33% 3,620.00% 3,656.67% 100.00%
ROE 4.74 % 2.22 % 1.84 % -0.54 % 2.67 % 2.05 % -0.46 % -
  YoY % 113.51% 20.65% 440.74% -120.22% 30.24% 545.65% -
  Horiz. % -1,030.43% -482.61% -400.00% 117.39% -580.43% -445.65% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.00 6.73 6.40 5.61 7.57 4.73 4.28 10.98%
  YoY % 18.87% 5.16% 14.08% -25.89% 60.04% 10.51% -
  Horiz. % 186.92% 157.24% 149.53% 131.07% 176.87% 110.51% 100.00%
EPS 1.47 0.60 0.48 -0.12 0.67 0.45 0.00 -
  YoY % 145.00% 25.00% 500.00% -117.91% 48.89% 0.00% -
  Horiz. % 326.67% 133.33% 106.67% -26.67% 148.89% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3100 0.2700 0.2600 0.2200 0.2500 0.2200 0.2100 6.70%
  YoY % 14.81% 3.85% 18.18% -12.00% 13.64% 4.76% -
  Horiz. % 147.62% 128.57% 123.81% 104.76% 119.05% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.00 6.77 6.40 5.61 7.37 4.60 4.14 11.60%
  YoY % 18.17% 5.78% 14.08% -23.88% 60.22% 11.11% -
  Horiz. % 193.24% 163.53% 154.59% 135.51% 178.02% 111.11% 100.00%
EPS 1.47 0.60 0.48 -0.12 0.65 0.44 -0.09 -
  YoY % 145.00% 25.00% 500.00% -118.46% 47.73% 588.89% -
  Horiz. % -1,633.33% -666.67% -533.33% 133.33% -722.22% -488.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3100 0.2714 0.2600 0.2201 0.2434 0.2138 0.2030 7.31%
  YoY % 14.22% 4.38% 18.13% -9.57% 13.84% 5.32% -
  Horiz. % 152.71% 133.69% 128.08% 108.42% 119.90% 105.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9900 0.4200 0.2400 0.1750 0.1800 0.1050 0.0600 -
P/RPS 12.38 6.24 3.75 3.12 2.38 2.22 1.40 43.78%
  YoY % 98.40% 66.40% 20.19% 31.09% 7.21% 58.57% -
  Horiz. % 884.29% 445.71% 267.86% 222.86% 170.00% 158.57% 100.00%
P/EPS 67.35 70.18 50.08 -148.06 26.93 23.33 -61.77 -
  YoY % -4.03% 40.14% 133.82% -649.80% 15.43% 137.77% -
  Horiz. % -109.03% -113.62% -81.07% 239.70% -43.60% -37.77% 100.00%
EY 1.48 1.42 2.00 -0.68 3.71 4.29 -1.62 -
  YoY % 4.23% -29.00% 394.12% -118.33% -13.52% 364.81% -
  Horiz. % -91.36% -87.65% -123.46% 41.98% -229.01% -264.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.19 1.56 0.92 0.80 0.72 0.48 0.29 49.10%
  YoY % 104.49% 69.57% 15.00% 11.11% 50.00% 65.52% -
  Horiz. % 1,100.00% 537.93% 317.24% 275.86% 248.28% 165.52% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 -
Price 1.3100 0.4050 0.2800 0.1550 0.2550 0.1250 0.0950 -
P/RPS 16.38 6.02 4.38 2.76 3.37 2.64 2.22 39.51%
  YoY % 172.09% 37.44% 58.70% -18.10% 27.65% 18.92% -
  Horiz. % 737.84% 271.17% 197.30% 124.32% 151.80% 118.92% 100.00%
P/EPS 89.12 67.68 58.43 -131.14 38.15 27.78 -97.80 -
  YoY % 31.68% 15.83% 144.56% -443.75% 37.33% 128.40% -
  Horiz. % -91.12% -69.20% -59.74% 134.09% -39.01% -28.40% 100.00%
EY 1.12 1.48 1.71 -0.76 2.62 3.60 -1.02 -
  YoY % -24.32% -13.45% 325.00% -129.01% -27.22% 452.94% -
  Horiz. % -109.80% -145.10% -167.65% 74.51% -256.86% -352.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.23 1.50 1.08 0.70 1.02 0.57 0.45 45.25%
  YoY % 182.00% 38.89% 54.29% -31.37% 78.95% 26.67% -
  Horiz. % 940.00% 333.33% 240.00% 155.56% 226.67% 126.67% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers