[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 82.6%
YoY- 67.61%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 163,974 83,830 327,218 238,553 152,696 70,916 296,580 -32.70%
PBT 45,652 22,549 75,615 51,190 30,545 11,031 46,148 -0.71%
Tax -11,486 -6,206 -18,613 -14,198 -10,085 -3,849 -9,739 11.66%
NP 34,166 16,343 57,002 36,992 20,460 7,182 36,409 -4.16%
-
NP to SH 31,922 15,404 52,257 33,574 18,387 6,304 29,858 4.56%
-
Tax Rate 25.16% 27.52% 24.62% 27.74% 33.02% 34.89% 21.10% -
Total Cost 129,808 67,487 270,216 201,561 132,236 63,734 260,171 -37.17%
-
Net Worth 345,829 324,846 324,870 314,390 293,431 284,427 282,951 14.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 10,479 - 15,719 7,335 - - 5,239 58.95%
Div Payout % 32.83% - 30.08% 21.85% - - 17.55% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 345,829 324,846 324,870 314,390 293,431 284,427 282,951 14.35%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.84% 19.50% 17.42% 15.51% 13.40% 10.13% 12.28% -
ROE 9.23% 4.74% 16.09% 10.68% 6.27% 2.22% 10.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.65 8.00 31.22 22.76 14.57 6.73 28.30 -32.70%
EPS 3.05 1.47 4.99 3.20 1.75 0.60 2.85 4.63%
DPS 1.00 0.00 1.50 0.70 0.00 0.00 0.50 58.94%
NAPS 0.33 0.31 0.31 0.30 0.28 0.27 0.27 14.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.38 5.31 20.71 15.10 9.66 4.49 18.77 -32.69%
EPS 2.02 0.97 3.31 2.12 1.16 0.40 1.89 4.54%
DPS 0.66 0.00 0.99 0.46 0.00 0.00 0.33 58.94%
NAPS 0.2189 0.2056 0.2056 0.199 0.1857 0.18 0.1791 14.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.34 0.99 0.705 0.91 0.425 0.42 0.46 -
P/RPS 8.56 12.38 2.26 4.00 2.92 6.24 1.63 203.04%
P/EPS 43.99 67.35 14.14 28.40 24.22 70.18 16.15 95.39%
EY 2.27 1.48 7.07 3.52 4.13 1.42 6.19 -48.86%
DY 0.75 0.00 2.13 0.77 0.00 0.00 1.09 -22.11%
P/NAPS 4.06 3.19 2.27 3.03 1.52 1.56 1.70 78.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 -
Price 1.56 1.31 0.89 0.83 0.64 0.405 0.455 -
P/RPS 9.97 16.38 2.85 3.65 4.39 6.02 1.61 238.34%
P/EPS 51.21 89.12 17.85 25.91 36.48 67.68 15.97 117.91%
EY 1.95 1.12 5.60 3.86 2.74 1.48 6.26 -54.14%
DY 0.64 0.00 1.69 0.84 0.00 0.00 1.10 -30.37%
P/NAPS 4.73 4.23 2.87 2.77 2.29 1.50 1.69 98.97%

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