[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 23.12%
YoY- 118.39%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 305,392 283,664 296,580 288,272 275,174 268,228 261,844 10.83%
PBT 61,090 44,124 46,148 43,348 39,180 37,292 33,345 49.89%
Tax -20,170 -15,396 -9,739 -9,818 -10,464 -11,404 -6,059 123.43%
NP 40,920 28,728 36,409 33,529 28,716 25,888 27,286 31.11%
-
NP to SH 36,774 25,216 29,858 26,708 21,692 20,088 20,040 50.05%
-
Tax Rate 33.02% 34.89% 21.10% 22.65% 26.71% 30.58% 18.17% -
Total Cost 264,472 254,936 260,171 254,742 246,458 242,340 234,558 8.35%
-
Net Worth 293,431 284,427 282,951 272,471 272,471 272,471 261,975 7.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 5,239 - 10,479 - - -
Div Payout % - - 17.55% - 48.31% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,431 284,427 282,951 272,471 272,471 272,471 261,975 7.87%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.40% 10.13% 12.28% 11.63% 10.44% 9.65% 10.42% -
ROE 12.53% 8.87% 10.55% 9.80% 7.96% 7.37% 7.65% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.14 26.93 28.30 27.51 26.26 25.60 24.99 10.81%
EPS 3.50 2.40 2.85 2.55 2.06 1.92 1.91 49.91%
DPS 0.00 0.00 0.50 0.00 1.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.26 0.26 0.26 0.25 7.87%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.21 17.85 18.66 18.14 17.31 16.88 16.47 10.83%
EPS 2.31 1.59 1.88 1.68 1.36 1.26 1.26 49.96%
DPS 0.00 0.00 0.33 0.00 0.66 0.00 0.00 -
NAPS 0.1846 0.179 0.178 0.1714 0.1714 0.1714 0.1648 7.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.425 0.42 0.46 0.385 0.305 0.24 0.17 -
P/RPS 1.46 1.56 1.63 1.40 1.16 0.94 0.68 66.66%
P/EPS 12.11 17.55 16.15 15.11 14.73 12.52 8.89 22.95%
EY 8.26 5.70 6.19 6.62 6.79 7.99 11.25 -18.65%
DY 0.00 0.00 1.09 0.00 3.28 0.00 0.00 -
P/NAPS 1.52 1.56 1.70 1.48 1.17 0.92 0.68 71.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 -
Price 0.64 0.405 0.455 0.375 0.34 0.28 0.215 -
P/RPS 2.20 1.50 1.61 1.36 1.29 1.09 0.86 87.36%
P/EPS 18.24 16.92 15.97 14.71 16.43 14.61 11.24 38.21%
EY 5.48 5.91 6.26 6.80 6.09 6.85 8.89 -27.63%
DY 0.00 0.00 1.10 0.00 2.94 0.00 0.00 -
P/NAPS 2.29 1.50 1.69 1.44 1.31 1.08 0.86 92.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment