[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 107.23%
YoY- 73.61%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 84,871 339,911 251,023 163,974 83,830 327,218 238,553 -49.75%
PBT 24,723 96,261 71,771 45,652 22,549 75,615 51,190 -38.41%
Tax -6,479 -22,033 -17,128 -11,486 -6,206 -18,613 -14,198 -40.69%
NP 18,244 74,228 54,643 34,166 16,343 57,002 36,992 -37.55%
-
NP to SH 17,007 69,170 50,971 31,922 15,404 52,257 33,574 -36.42%
-
Tax Rate 26.21% 22.89% 23.86% 25.16% 27.52% 24.62% 27.74% -
Total Cost 66,627 265,683 196,380 129,808 67,487 270,216 201,561 -52.16%
-
Net Worth 387,748 377,268 356,309 345,829 324,846 324,870 314,390 14.99%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 26,199 10,479 10,479 - 15,719 7,335 -
Div Payout % - 37.88% 20.56% 32.83% - 30.08% 21.85% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 387,748 377,268 356,309 345,829 324,846 324,870 314,390 14.99%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 21.50% 21.84% 21.77% 20.84% 19.50% 17.42% 15.51% -
ROE 4.39% 18.33% 14.31% 9.23% 4.74% 16.09% 10.68% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.10 32.44 23.95 15.65 8.00 31.22 22.76 -49.74%
EPS 1.62 6.60 4.86 3.05 1.47 4.99 3.20 -36.45%
DPS 0.00 2.50 1.00 1.00 0.00 1.50 0.70 -
NAPS 0.37 0.36 0.34 0.33 0.31 0.31 0.30 14.99%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.34 21.39 15.80 10.32 5.28 20.59 15.01 -49.76%
EPS 1.07 4.35 3.21 2.01 0.97 3.29 2.11 -36.38%
DPS 0.00 1.65 0.66 0.66 0.00 0.99 0.46 -
NAPS 0.244 0.2374 0.2242 0.2176 0.2044 0.2044 0.1979 14.96%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.81 2.29 1.72 1.34 0.99 0.705 0.91 -
P/RPS 22.35 7.06 7.18 8.56 12.38 2.26 4.00 214.55%
P/EPS 111.53 34.69 35.36 43.99 67.35 14.14 28.40 148.70%
EY 0.90 2.88 2.83 2.27 1.48 7.07 3.52 -59.68%
DY 0.00 1.09 0.58 0.75 0.00 2.13 0.77 -
P/NAPS 4.89 6.36 5.06 4.06 3.19 2.27 3.03 37.54%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 -
Price 2.29 2.45 1.96 1.56 1.31 0.89 0.83 -
P/RPS 28.28 7.55 8.18 9.97 16.38 2.85 3.65 291.06%
P/EPS 141.11 37.12 40.30 51.21 89.12 17.85 25.91 209.22%
EY 0.71 2.69 2.48 1.95 1.12 5.60 3.86 -67.62%
DY 0.00 1.02 0.51 0.64 0.00 1.69 0.84 -
P/NAPS 6.19 6.81 5.76 4.73 4.23 2.87 2.77 70.84%

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