[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 21.73%
YoY- 67.61%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 327,948 335,320 327,218 318,070 305,392 283,664 296,580 6.95%
PBT 91,304 90,196 75,615 68,253 61,090 44,124 46,148 57.79%
Tax -22,972 -24,824 -18,613 -18,930 -20,170 -15,396 -9,739 77.47%
NP 68,332 65,372 57,002 49,322 40,920 28,728 36,409 52.32%
-
NP to SH 63,844 61,616 52,257 44,765 36,774 25,216 29,858 66.20%
-
Tax Rate 25.16% 27.52% 24.62% 27.74% 33.02% 34.89% 21.10% -
Total Cost 259,616 269,948 270,216 268,748 264,472 254,936 260,171 -0.14%
-
Net Worth 345,829 324,846 324,870 314,390 293,431 284,427 282,951 14.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 20,959 - 15,719 9,781 - - 5,239 152.64%
Div Payout % 32.83% - 30.08% 21.85% - - 17.55% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 345,829 324,846 324,870 314,390 293,431 284,427 282,951 14.35%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.84% 19.50% 17.42% 15.51% 13.40% 10.13% 12.28% -
ROE 18.46% 18.97% 16.09% 14.24% 12.53% 8.87% 10.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.29 32.00 31.22 30.35 29.14 26.93 28.30 6.94%
EPS 6.10 5.88 4.99 4.27 3.50 2.40 2.85 66.31%
DPS 2.00 0.00 1.50 0.93 0.00 0.00 0.50 152.62%
NAPS 0.33 0.31 0.31 0.30 0.28 0.27 0.27 14.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.75 21.22 20.71 20.13 19.33 17.95 18.77 6.93%
EPS 4.04 3.90 3.31 2.83 2.33 1.60 1.89 66.16%
DPS 1.33 0.00 0.99 0.62 0.00 0.00 0.33 153.90%
NAPS 0.2189 0.2056 0.2056 0.199 0.1857 0.18 0.1791 14.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.34 0.99 0.705 0.91 0.425 0.42 0.46 -
P/RPS 4.28 3.09 2.26 3.00 1.46 1.56 1.63 90.66%
P/EPS 22.00 16.84 14.14 21.30 12.11 17.55 16.15 22.95%
EY 4.55 5.94 7.07 4.69 8.26 5.70 6.19 -18.59%
DY 1.49 0.00 2.13 1.03 0.00 0.00 1.09 23.24%
P/NAPS 4.06 3.19 2.27 3.03 1.52 1.56 1.70 78.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 -
Price 1.56 1.31 0.89 0.83 0.64 0.405 0.455 -
P/RPS 4.99 4.09 2.85 2.73 2.20 1.50 1.61 113.01%
P/EPS 25.61 22.28 17.85 19.43 18.24 16.92 15.97 37.12%
EY 3.91 4.49 5.60 5.15 5.48 5.91 6.26 -26.99%
DY 1.28 0.00 1.69 1.12 0.00 0.00 1.10 10.66%
P/NAPS 4.73 4.23 2.87 2.77 2.29 1.50 1.69 98.97%

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