[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 11.79%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 318,070 305,392 283,664 296,580 288,272 275,174 268,228 12.02%
PBT 68,253 61,090 44,124 46,148 43,348 39,180 37,292 49.56%
Tax -18,930 -20,170 -15,396 -9,739 -9,818 -10,464 -11,404 40.15%
NP 49,322 40,920 28,728 36,409 33,529 28,716 25,888 53.62%
-
NP to SH 44,765 36,774 25,216 29,858 26,708 21,692 20,088 70.52%
-
Tax Rate 27.74% 33.02% 34.89% 21.10% 22.65% 26.71% 30.58% -
Total Cost 268,748 264,472 254,936 260,171 254,742 246,458 242,340 7.13%
-
Net Worth 314,390 293,431 284,427 282,951 272,471 272,471 272,471 10.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,781 - - 5,239 - 10,479 - -
Div Payout % 21.85% - - 17.55% - 48.31% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 314,390 293,431 284,427 282,951 272,471 272,471 272,471 10.00%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.51% 13.40% 10.13% 12.28% 11.63% 10.44% 9.65% -
ROE 14.24% 12.53% 8.87% 10.55% 9.80% 7.96% 7.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.35 29.14 26.93 28.30 27.51 26.26 25.60 12.00%
EPS 4.27 3.50 2.40 2.85 2.55 2.06 1.92 70.29%
DPS 0.93 0.00 0.00 0.50 0.00 1.00 0.00 -
NAPS 0.30 0.28 0.27 0.27 0.26 0.26 0.26 10.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.13 19.33 17.95 18.77 18.24 17.41 16.97 12.04%
EPS 2.83 2.33 1.60 1.89 1.69 1.37 1.27 70.52%
DPS 0.62 0.00 0.00 0.33 0.00 0.66 0.00 -
NAPS 0.199 0.1857 0.18 0.1791 0.1724 0.1724 0.1724 10.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.91 0.425 0.42 0.46 0.385 0.305 0.24 -
P/RPS 3.00 1.46 1.56 1.63 1.40 1.16 0.94 116.61%
P/EPS 21.30 12.11 17.55 16.15 15.11 14.73 12.52 42.46%
EY 4.69 8.26 5.70 6.19 6.62 6.79 7.99 -29.87%
DY 1.03 0.00 0.00 1.09 0.00 3.28 0.00 -
P/NAPS 3.03 1.52 1.56 1.70 1.48 1.17 0.92 121.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 23/05/17 -
Price 0.83 0.64 0.405 0.455 0.375 0.34 0.28 -
P/RPS 2.73 2.20 1.50 1.61 1.36 1.29 1.09 84.32%
P/EPS 19.43 18.24 16.92 15.97 14.71 16.43 14.61 20.91%
EY 5.15 5.48 5.91 6.26 6.80 6.09 6.85 -17.30%
DY 1.12 0.00 0.00 1.10 0.00 2.94 0.00 -
P/NAPS 2.77 2.29 1.50 1.69 1.44 1.31 1.08 87.26%

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