[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 191.67%
YoY- 69.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 83,830 327,218 238,553 152,696 70,916 296,580 216,204 -46.85%
PBT 22,549 75,615 51,190 30,545 11,031 46,148 32,511 -21.66%
Tax -6,206 -18,613 -14,198 -10,085 -3,849 -9,739 -7,364 -10.78%
NP 16,343 57,002 36,992 20,460 7,182 36,409 25,147 -24.99%
-
NP to SH 15,404 52,257 33,574 18,387 6,304 29,858 20,031 -16.07%
-
Tax Rate 27.52% 24.62% 27.74% 33.02% 34.89% 21.10% 22.65% -
Total Cost 67,487 270,216 201,561 132,236 63,734 260,171 191,057 -50.06%
-
Net Worth 324,846 324,870 314,390 293,431 284,427 282,951 272,471 12.44%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 15,719 7,335 - - 5,239 - -
Div Payout % - 30.08% 21.85% - - 17.55% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 324,846 324,870 314,390 293,431 284,427 282,951 272,471 12.44%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 19.50% 17.42% 15.51% 13.40% 10.13% 12.28% 11.63% -
ROE 4.74% 16.09% 10.68% 6.27% 2.22% 10.55% 7.35% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.00 31.22 22.76 14.57 6.73 28.30 20.63 -46.85%
EPS 1.47 4.99 3.20 1.75 0.60 2.85 1.91 -16.03%
DPS 0.00 1.50 0.70 0.00 0.00 0.50 0.00 -
NAPS 0.31 0.31 0.30 0.28 0.27 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.31 20.71 15.10 9.66 4.49 18.77 13.68 -46.81%
EPS 0.97 3.31 2.12 1.16 0.40 1.89 1.27 -16.45%
DPS 0.00 0.99 0.46 0.00 0.00 0.33 0.00 -
NAPS 0.2056 0.2056 0.199 0.1857 0.18 0.1791 0.1724 12.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.99 0.705 0.91 0.425 0.42 0.46 0.385 -
P/RPS 12.38 2.26 4.00 2.92 6.24 1.63 1.87 252.98%
P/EPS 67.35 14.14 28.40 24.22 70.18 16.15 20.14 123.78%
EY 1.48 7.07 3.52 4.13 1.42 6.19 4.96 -55.37%
DY 0.00 2.13 0.77 0.00 0.00 1.09 0.00 -
P/NAPS 3.19 2.27 3.03 1.52 1.56 1.70 1.48 66.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 -
Price 1.31 0.89 0.83 0.64 0.405 0.455 0.375 -
P/RPS 16.38 2.85 3.65 4.39 6.02 1.61 1.82 333.25%
P/EPS 89.12 17.85 25.91 36.48 67.68 15.97 19.62 174.52%
EY 1.12 5.60 3.86 2.74 1.48 6.26 5.10 -63.63%
DY 0.00 1.69 0.84 0.00 0.00 1.10 0.00 -
P/NAPS 4.23 2.87 2.77 2.29 1.50 1.69 1.44 105.24%

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