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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 84,871 83,830 70,916 67,057 58,788 77,218 48,202 9.88%
  YoY % 1.24% 18.21% 5.75% 14.07% -23.87% 60.20% -
  Horiz. % 176.07% 173.91% 147.12% 139.12% 121.96% 160.20% 100.00%
PBT 24,723 22,549 11,031 9,323 1,883 10,761 5,971 26.69%
  YoY % 9.64% 104.41% 18.32% 395.11% -82.50% 80.22% -
  Horiz. % 414.05% 377.64% 184.74% 156.14% 31.54% 180.22% 100.00%
Tax -6,479 -6,206 -3,849 -2,851 -1,824 -2,375 -684 45.41%
  YoY % -4.40% -61.24% -35.01% -56.30% 23.20% -247.22% -
  Horiz. % 947.22% 907.31% 562.72% 416.81% 266.67% 347.22% 100.00%
NP 18,244 16,343 7,182 6,472 59 8,386 5,287 22.91%
  YoY % 11.63% 127.56% 10.97% 10,869.49% -99.30% 58.62% -
  Horiz. % 345.07% 309.12% 135.84% 122.41% 1.12% 158.62% 100.00%
NP to SH 17,007 15,404 6,304 5,022 -1,239 6,819 4,582 24.41%
  YoY % 10.41% 144.35% 25.53% 505.33% -118.17% 48.82% -
  Horiz. % 371.17% 336.19% 137.58% 109.60% -27.04% 148.82% 100.00%
Tax Rate 26.21 % 27.52 % 34.89 % 30.58 % 96.87 % 22.07 % 11.46 % 14.77%
  YoY % -4.76% -21.12% 14.09% -68.43% 338.92% 92.58% -
  Horiz. % 228.71% 240.14% 304.45% 266.84% 845.29% 192.58% 100.00%
Total Cost 66,627 67,487 63,734 60,585 58,729 68,832 42,915 7.60%
  YoY % -1.27% 5.89% 5.20% 3.16% -14.68% 60.39% -
  Horiz. % 155.25% 157.26% 148.51% 141.17% 136.85% 160.39% 100.00%
Net Worth 387,748 324,846 284,427 272,471 230,625 255,039 224,008 9.57%
  YoY % 19.36% 14.21% 4.39% 18.14% -9.57% 13.85% -
  Horiz. % 173.09% 145.01% 126.97% 121.63% 102.95% 113.85% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 387,748 324,846 284,427 272,471 230,625 255,039 224,008 9.57%
  YoY % 19.36% 14.21% 4.39% 18.14% -9.57% 13.85% -
  Horiz. % 173.09% 145.01% 126.97% 121.63% 102.95% 113.85% 100.00%
NOSH 1,047,968 1,047,698 1,053,435 1,047,968 1,048,298 1,020,159 1,018,222 0.48%
  YoY % 0.03% -0.54% 0.52% -0.03% 2.76% 0.19% -
  Horiz. % 102.92% 102.89% 103.46% 102.92% 102.95% 100.19% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 21.50 % 19.50 % 10.13 % 9.65 % 0.10 % 10.86 % 10.97 % 11.86%
  YoY % 10.26% 92.50% 4.97% 9,550.00% -99.08% -1.00% -
  Horiz. % 195.99% 177.76% 92.34% 87.97% 0.91% 99.00% 100.00%
ROE 4.39 % 4.74 % 2.22 % 1.84 % -0.54 % 2.67 % 2.05 % 13.52%
  YoY % -7.38% 113.51% 20.65% 440.74% -120.22% 30.24% -
  Horiz. % 214.15% 231.22% 108.29% 89.76% -26.34% 130.24% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.10 8.00 6.73 6.40 5.61 7.57 4.73 9.37%
  YoY % 1.25% 18.87% 5.16% 14.08% -25.89% 60.04% -
  Horiz. % 171.25% 169.13% 142.28% 135.31% 118.60% 160.04% 100.00%
EPS 1.62 1.47 0.60 0.48 -0.12 0.67 0.45 23.77%
  YoY % 10.20% 145.00% 25.00% 500.00% -117.91% 48.89% -
  Horiz. % 360.00% 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 0.3700 0.3100 0.2700 0.2600 0.2200 0.2500 0.2200 9.04%
  YoY % 19.35% 14.81% 3.85% 18.18% -12.00% 13.64% -
  Horiz. % 168.18% 140.91% 122.73% 118.18% 100.00% 113.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.06 7.96 6.73 6.37 5.58 7.33 4.58 9.87%
  YoY % 1.26% 18.28% 5.65% 14.16% -23.87% 60.04% -
  Horiz. % 175.98% 173.80% 146.94% 139.08% 121.83% 160.04% 100.00%
EPS 1.61 1.46 0.60 0.48 -0.12 0.65 0.43 24.59%
  YoY % 10.27% 143.33% 25.00% 500.00% -118.46% 51.16% -
  Horiz. % 374.42% 339.53% 139.53% 111.63% -27.91% 151.16% 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 0.3681 0.3084 0.2700 0.2587 0.2189 0.2421 0.2126 9.57%
  YoY % 19.36% 14.22% 4.37% 18.18% -9.58% 13.88% -
  Horiz. % 173.14% 145.06% 127.00% 121.68% 102.96% 113.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.8100 0.9900 0.4200 0.2400 0.1750 0.1800 0.1050 -
P/RPS 22.35 12.38 6.24 3.75 3.12 2.38 2.22 46.89%
  YoY % 80.53% 98.40% 66.40% 20.19% 31.09% 7.21% -
  Horiz. % 1,006.76% 557.66% 281.08% 168.92% 140.54% 107.21% 100.00%
P/EPS 111.53 67.35 70.18 50.08 -148.06 26.93 23.33 29.76%
  YoY % 65.60% -4.03% 40.14% 133.82% -649.80% 15.43% -
  Horiz. % 478.05% 288.68% 300.81% 214.66% -634.63% 115.43% 100.00%
EY 0.90 1.48 1.42 2.00 -0.68 3.71 4.29 -22.90%
  YoY % -39.19% 4.23% -29.00% 394.12% -118.33% -13.52% -
  Horiz. % 20.98% 34.50% 33.10% 46.62% -15.85% 86.48% 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 4.89 3.19 1.56 0.92 0.80 0.72 0.48 47.18%
  YoY % 53.29% 104.49% 69.57% 15.00% 11.11% 50.00% -
  Horiz. % 1,018.75% 664.58% 325.00% 191.67% 166.67% 150.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 12/05/20 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 20/05/14 -
Price 2.2900 1.3100 0.4050 0.2800 0.1550 0.2550 0.1250 -
P/RPS 28.28 16.38 6.02 4.38 2.76 3.37 2.64 48.42%
  YoY % 72.65% 172.09% 37.44% 58.70% -18.10% 27.65% -
  Horiz. % 1,071.21% 620.45% 228.03% 165.91% 104.55% 127.65% 100.00%
P/EPS 141.11 89.12 67.68 58.43 -131.14 38.15 27.78 31.08%
  YoY % 58.34% 31.68% 15.83% 144.56% -443.75% 37.33% -
  Horiz. % 507.96% 320.81% 243.63% 210.33% -472.07% 137.33% 100.00%
EY 0.71 1.12 1.48 1.71 -0.76 2.62 3.60 -23.69%
  YoY % -36.61% -24.32% -13.45% 325.00% -129.01% -27.22% -
  Horiz. % 19.72% 31.11% 41.11% 47.50% -21.11% 72.78% 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 6.19 4.23 1.50 1.08 0.70 1.02 0.57 48.76%
  YoY % 46.34% 182.00% 38.89% 54.29% -31.37% 78.95% -
  Horiz. % 1,085.96% 742.11% 263.16% 189.47% 122.81% 178.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers