[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 49.06%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 238,553 152,696 70,916 296,580 216,204 137,587 67,057 132.85%
PBT 51,190 30,545 11,031 46,148 32,511 19,590 9,323 210.91%
Tax -14,198 -10,085 -3,849 -9,739 -7,364 -5,232 -2,851 191.33%
NP 36,992 20,460 7,182 36,409 25,147 14,358 6,472 219.33%
-
NP to SH 33,574 18,387 6,304 29,858 20,031 10,846 5,022 254.47%
-
Tax Rate 27.74% 33.02% 34.89% 21.10% 22.65% 26.71% 30.58% -
Total Cost 201,561 132,236 63,734 260,171 191,057 123,229 60,585 122.69%
-
Net Worth 314,390 293,431 284,427 282,951 272,471 272,471 272,471 10.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,335 - - 5,239 - 5,239 - -
Div Payout % 21.85% - - 17.55% - 48.31% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 314,390 293,431 284,427 282,951 272,471 272,471 272,471 10.00%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.51% 13.40% 10.13% 12.28% 11.63% 10.44% 9.65% -
ROE 10.68% 6.27% 2.22% 10.55% 7.35% 3.98% 1.84% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.76 14.57 6.73 28.30 20.63 13.13 6.40 132.80%
EPS 3.20 1.75 0.60 2.85 1.91 1.03 0.48 253.81%
DPS 0.70 0.00 0.00 0.50 0.00 0.50 0.00 -
NAPS 0.30 0.28 0.27 0.27 0.26 0.26 0.26 10.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.09 9.66 4.49 18.76 13.68 8.70 4.24 132.92%
EPS 2.12 1.16 0.40 1.89 1.27 0.69 0.32 252.33%
DPS 0.46 0.00 0.00 0.33 0.00 0.33 0.00 -
NAPS 0.1989 0.1856 0.1799 0.179 0.1724 0.1724 0.1724 9.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.91 0.425 0.42 0.46 0.385 0.305 0.24 -
P/RPS 4.00 2.92 6.24 1.63 1.87 2.32 3.75 4.39%
P/EPS 28.40 24.22 70.18 16.15 20.14 29.47 50.08 -31.46%
EY 3.52 4.13 1.42 6.19 4.96 3.39 2.00 45.72%
DY 0.77 0.00 0.00 1.09 0.00 1.64 0.00 -
P/NAPS 3.03 1.52 1.56 1.70 1.48 1.17 0.92 121.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 23/05/17 -
Price 0.83 0.64 0.405 0.455 0.375 0.34 0.28 -
P/RPS 3.65 4.39 6.02 1.61 1.82 2.59 4.38 -11.43%
P/EPS 25.91 36.48 67.68 15.97 19.62 32.85 58.43 -41.82%
EY 3.86 2.74 1.48 6.26 5.10 3.04 1.71 71.99%
DY 0.84 0.00 0.00 1.10 0.00 1.47 0.00 -
P/NAPS 2.77 2.29 1.50 1.69 1.44 1.31 1.08 87.26%

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