[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.24%
YoY- 505.33%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 296,580 288,272 275,174 268,228 261,844 248,304 243,272 14.08%
PBT 46,148 43,348 39,180 37,292 33,345 25,725 20,618 70.85%
Tax -9,739 -9,818 -10,464 -11,404 -6,059 -6,494 -6,486 31.02%
NP 36,409 33,529 28,716 25,888 27,286 19,230 14,132 87.60%
-
NP to SH 29,858 26,708 21,692 20,088 20,040 12,229 7,504 150.46%
-
Tax Rate 21.10% 22.65% 26.71% 30.58% 18.17% 25.24% 31.46% -
Total Cost 260,171 254,742 246,458 242,340 234,558 229,073 229,140 8.81%
-
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,239 - 10,479 - - - - -
Div Payout % 17.55% - 48.31% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.28% 11.63% 10.44% 9.65% 10.42% 7.74% 5.81% -
ROE 10.55% 9.80% 7.96% 7.37% 7.65% 4.86% 3.11% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.30 27.51 26.26 25.60 24.99 23.69 23.21 14.09%
EPS 2.85 2.55 2.06 1.92 1.91 1.17 0.72 149.60%
DPS 0.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.26 0.25 0.24 0.23 11.24%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.66 18.14 17.32 16.88 16.48 15.63 15.31 14.06%
EPS 1.88 1.68 1.37 1.26 1.26 0.77 0.47 151.34%
DPS 0.33 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1715 0.1715 0.1715 0.1649 0.1583 0.1517 11.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.46 0.385 0.305 0.24 0.17 0.145 0.135 -
P/RPS 1.63 1.40 1.16 0.94 0.68 0.61 0.58 98.77%
P/EPS 16.15 15.11 14.73 12.52 8.89 12.43 18.86 -9.79%
EY 6.19 6.62 6.79 7.99 11.25 8.05 5.30 10.87%
DY 1.09 0.00 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.48 1.17 0.92 0.68 0.60 0.59 102.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.455 0.375 0.34 0.28 0.215 0.16 0.165 -
P/RPS 1.61 1.36 1.29 1.09 0.86 0.68 0.71 72.34%
P/EPS 15.97 14.71 16.43 14.61 11.24 13.71 23.05 -21.64%
EY 6.26 6.80 6.09 6.85 8.89 7.29 4.34 27.57%
DY 1.10 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.44 1.31 1.08 0.86 0.67 0.72 76.34%

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