[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -15.55%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 327,218 318,070 305,392 283,664 296,580 288,272 275,174 12.20%
PBT 75,615 68,253 61,090 44,124 46,148 43,348 39,180 54.82%
Tax -18,613 -18,930 -20,170 -15,396 -9,739 -9,818 -10,464 46.65%
NP 57,002 49,322 40,920 28,728 36,409 33,529 28,716 57.74%
-
NP to SH 52,257 44,765 36,774 25,216 29,858 26,708 21,692 79.41%
-
Tax Rate 24.62% 27.74% 33.02% 34.89% 21.10% 22.65% 26.71% -
Total Cost 270,216 268,748 264,472 254,936 260,171 254,742 246,458 6.30%
-
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,719 9,781 - - 5,239 - 10,479 30.94%
Div Payout % 30.08% 21.85% - - 17.55% - 48.31% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.42% 15.51% 13.40% 10.13% 12.28% 11.63% 10.44% -
ROE 16.09% 14.24% 12.53% 8.87% 10.55% 9.80% 7.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.22 30.35 29.14 26.93 28.30 27.51 26.26 12.19%
EPS 4.99 4.27 3.50 2.40 2.85 2.55 2.06 80.07%
DPS 1.50 0.93 0.00 0.00 0.50 0.00 1.00 30.94%
NAPS 0.31 0.30 0.28 0.27 0.27 0.26 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.71 20.13 19.33 17.95 18.77 18.24 17.41 12.23%
EPS 3.31 2.83 2.33 1.60 1.89 1.69 1.37 79.76%
DPS 0.99 0.62 0.00 0.00 0.33 0.00 0.66 30.94%
NAPS 0.2056 0.199 0.1857 0.18 0.1791 0.1724 0.1724 12.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.705 0.91 0.425 0.42 0.46 0.385 0.305 -
P/RPS 2.26 3.00 1.46 1.56 1.63 1.40 1.16 55.80%
P/EPS 14.14 21.30 12.11 17.55 16.15 15.11 14.73 -2.68%
EY 7.07 4.69 8.26 5.70 6.19 6.62 6.79 2.72%
DY 2.13 1.03 0.00 0.00 1.09 0.00 3.28 -24.95%
P/NAPS 2.27 3.03 1.52 1.56 1.70 1.48 1.17 55.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 -
Price 0.89 0.83 0.64 0.405 0.455 0.375 0.34 -
P/RPS 2.85 2.73 2.20 1.50 1.61 1.36 1.29 69.38%
P/EPS 17.85 19.43 18.24 16.92 15.97 14.71 16.43 5.66%
EY 5.60 5.15 5.48 5.91 6.26 6.80 6.09 -5.42%
DY 1.69 1.12 0.00 0.00 1.10 0.00 2.94 -30.79%
P/NAPS 2.87 2.77 2.29 1.50 1.69 1.44 1.31 68.44%

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