[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 16.74%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 334,697 327,948 335,320 327,218 318,070 305,392 283,664 11.64%
PBT 95,694 91,304 90,196 75,615 68,253 61,090 44,124 67.46%
Tax -22,837 -22,972 -24,824 -18,613 -18,930 -20,170 -15,396 30.03%
NP 72,857 68,332 65,372 57,002 49,322 40,920 28,728 85.86%
-
NP to SH 67,961 63,844 61,616 52,257 44,765 36,774 25,216 93.55%
-
Tax Rate 23.86% 25.16% 27.52% 24.62% 27.74% 33.02% 34.89% -
Total Cost 261,840 259,616 269,948 270,216 268,748 264,472 254,936 1.79%
-
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 13,972 20,959 - 15,719 9,781 - - -
Div Payout % 20.56% 32.83% - 30.08% 21.85% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.77% 20.84% 19.50% 17.42% 15.51% 13.40% 10.13% -
ROE 19.07% 18.46% 18.97% 16.09% 14.24% 12.53% 8.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.94 31.29 32.00 31.22 30.35 29.14 26.93 12.03%
EPS 6.48 6.10 5.88 4.99 4.27 3.50 2.40 93.78%
DPS 1.33 2.00 0.00 1.50 0.93 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.31 0.30 0.28 0.27 16.59%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.06 20.64 21.10 20.59 20.02 19.22 17.85 11.64%
EPS 4.28 4.02 3.88 3.29 2.82 2.31 1.59 93.39%
DPS 0.88 1.32 0.00 0.99 0.62 0.00 0.00 -
NAPS 0.2242 0.2176 0.2044 0.2044 0.1979 0.1847 0.179 16.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.72 1.34 0.99 0.705 0.91 0.425 0.42 -
P/RPS 5.39 4.28 3.09 2.26 3.00 1.46 1.56 128.37%
P/EPS 26.52 22.00 16.84 14.14 21.30 12.11 17.55 31.65%
EY 3.77 4.55 5.94 7.07 4.69 8.26 5.70 -24.06%
DY 0.78 1.49 0.00 2.13 1.03 0.00 0.00 -
P/NAPS 5.06 4.06 3.19 2.27 3.03 1.52 1.56 118.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 -
Price 1.96 1.56 1.31 0.89 0.83 0.64 0.405 -
P/RPS 6.14 4.99 4.09 2.85 2.73 2.20 1.50 155.66%
P/EPS 30.22 25.61 22.28 17.85 19.43 18.24 16.92 47.15%
EY 3.31 3.91 4.49 5.60 5.15 5.48 5.91 -32.03%
DY 0.68 1.28 0.00 1.69 1.12 0.00 0.00 -
P/NAPS 5.76 4.73 4.23 2.87 2.77 2.29 1.50 145.01%

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