[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.78%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 356,377 344,982 339,484 339,911 334,697 327,948 335,320 4.13%
PBT 110,629 105,282 98,892 96,261 95,694 91,304 90,196 14.54%
Tax -26,540 -25,138 -25,916 -22,033 -22,837 -22,972 -24,824 4.54%
NP 84,089 80,144 72,976 74,228 72,857 68,332 65,372 18.22%
-
NP to SH 78,236 74,672 68,028 69,170 67,961 63,844 61,616 17.20%
-
Tax Rate 23.99% 23.88% 26.21% 22.89% 23.86% 25.16% 27.52% -
Total Cost 272,288 264,838 266,508 265,683 261,840 259,616 269,948 0.57%
-
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,846 18.88%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,854 25,151 - 26,199 13,972 20,959 - -
Div Payout % 21.54% 33.68% - 37.88% 20.56% 32.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,846 18.88%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.60% 23.23% 21.50% 21.84% 21.77% 20.84% 19.50% -
ROE 18.57% 17.81% 17.54% 18.33% 19.07% 18.46% 18.97% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.83 32.92 32.39 32.44 31.94 31.29 32.00 3.76%
EPS 7.47 7.12 6.48 6.60 6.48 6.10 5.88 17.24%
DPS 1.60 2.40 0.00 2.50 1.33 2.00 0.00 -
NAPS 0.40 0.40 0.37 0.36 0.34 0.33 0.31 18.46%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.42 21.71 21.36 21.39 21.06 20.63 21.10 4.11%
EPS 4.92 4.70 4.28 4.35 4.28 4.02 3.88 17.10%
DPS 1.06 1.58 0.00 1.65 0.88 1.32 0.00 -
NAPS 0.2651 0.2637 0.244 0.2374 0.2242 0.2176 0.2044 18.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.62 2.53 1.81 2.29 1.72 1.34 0.99 -
P/RPS 10.70 7.69 5.59 7.06 5.39 4.28 3.09 128.36%
P/EPS 48.74 35.51 27.88 34.69 26.52 22.00 16.84 102.70%
EY 2.05 2.82 3.59 2.88 3.77 4.55 5.94 -50.70%
DY 0.44 0.95 0.00 1.09 0.78 1.49 0.00 -
P/NAPS 9.05 6.33 4.89 6.36 5.06 4.06 3.19 100.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 -
Price 3.60 3.69 2.29 2.45 1.96 1.56 1.31 -
P/RPS 10.64 11.21 7.07 7.55 6.14 4.99 4.09 88.82%
P/EPS 48.47 51.79 35.28 37.12 30.22 25.61 22.28 67.65%
EY 2.06 1.93 2.83 2.69 3.31 3.91 4.49 -40.42%
DY 0.44 0.65 0.00 1.02 0.68 1.28 0.00 -
P/NAPS 9.00 9.23 6.19 6.81 5.76 4.73 4.23 65.19%

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