[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 59.67%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 172,491 84,871 339,911 251,023 163,974 83,830 327,218 -34.76%
PBT 52,641 24,723 96,261 71,771 45,652 22,549 75,615 -21.46%
Tax -12,569 -6,479 -22,033 -17,128 -11,486 -6,206 -18,613 -23.04%
NP 40,072 18,244 74,228 54,643 34,166 16,343 57,002 -20.95%
-
NP to SH 37,336 17,007 69,170 50,971 31,922 15,404 52,257 -20.09%
-
Tax Rate 23.88% 26.21% 22.89% 23.86% 25.16% 27.52% 24.62% -
Total Cost 132,419 66,627 265,683 196,380 129,808 67,487 270,216 -37.86%
-
Net Worth 419,187 387,748 377,268 356,309 345,829 324,846 324,870 18.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 12,575 - 26,199 10,479 10,479 - 15,719 -13.83%
Div Payout % 33.68% - 37.88% 20.56% 32.83% - 30.08% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 419,187 387,748 377,268 356,309 345,829 324,846 324,870 18.54%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.23% 21.50% 21.84% 21.77% 20.84% 19.50% 17.42% -
ROE 8.91% 4.39% 18.33% 14.31% 9.23% 4.74% 16.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.46 8.10 32.44 23.95 15.65 8.00 31.22 -34.76%
EPS 3.56 1.62 6.60 4.86 3.05 1.47 4.99 -20.17%
DPS 1.20 0.00 2.50 1.00 1.00 0.00 1.50 -13.83%
NAPS 0.40 0.37 0.36 0.34 0.33 0.31 0.31 18.54%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.91 5.37 21.50 15.88 10.37 5.30 20.70 -34.77%
EPS 2.36 1.08 4.38 3.22 2.02 0.97 3.31 -20.20%
DPS 0.80 0.00 1.66 0.66 0.66 0.00 0.99 -13.25%
NAPS 0.2652 0.2453 0.2387 0.2254 0.2188 0.2055 0.2055 18.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.53 1.81 2.29 1.72 1.34 0.99 0.705 -
P/RPS 15.37 22.35 7.06 7.18 8.56 12.38 2.26 259.37%
P/EPS 71.01 111.53 34.69 35.36 43.99 67.35 14.14 193.54%
EY 1.41 0.90 2.88 2.83 2.27 1.48 7.07 -65.89%
DY 0.47 0.00 1.09 0.58 0.75 0.00 2.13 -63.51%
P/NAPS 6.33 4.89 6.36 5.06 4.06 3.19 2.27 98.23%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 -
Price 3.69 2.29 2.45 1.96 1.56 1.31 0.89 -
P/RPS 22.42 28.28 7.55 8.18 9.97 16.38 2.85 296.04%
P/EPS 103.57 141.11 37.12 40.30 51.21 89.12 17.85 223.24%
EY 0.97 0.71 2.69 2.48 1.95 1.12 5.60 -68.95%
DY 0.33 0.00 1.02 0.51 0.64 0.00 1.69 -66.37%
P/NAPS 9.23 6.19 6.81 5.76 4.73 4.23 2.87 118.03%

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