[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 55.65%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 251,023 163,974 83,830 327,218 238,553 152,696 70,916 132.08%
PBT 71,771 45,652 22,549 75,615 51,190 30,545 11,031 248.11%
Tax -17,128 -11,486 -6,206 -18,613 -14,198 -10,085 -3,849 170.29%
NP 54,643 34,166 16,343 57,002 36,992 20,460 7,182 286.35%
-
NP to SH 50,971 31,922 15,404 52,257 33,574 18,387 6,304 302.33%
-
Tax Rate 23.86% 25.16% 27.52% 24.62% 27.74% 33.02% 34.89% -
Total Cost 196,380 129,808 67,487 270,216 201,561 132,236 63,734 111.60%
-
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,479 10,479 - 15,719 7,335 - - -
Div Payout % 20.56% 32.83% - 30.08% 21.85% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,309 345,829 324,846 324,870 314,390 293,431 284,427 16.19%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.77% 20.84% 19.50% 17.42% 15.51% 13.40% 10.13% -
ROE 14.31% 9.23% 4.74% 16.09% 10.68% 6.27% 2.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.95 15.65 8.00 31.22 22.76 14.57 6.73 132.91%
EPS 4.86 3.05 1.47 4.99 3.20 1.75 0.60 302.81%
DPS 1.00 1.00 0.00 1.50 0.70 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.31 0.30 0.28 0.27 16.59%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.89 10.38 5.31 20.71 15.10 9.66 4.49 132.05%
EPS 3.23 2.02 0.97 3.31 2.12 1.16 0.40 301.98%
DPS 0.66 0.66 0.00 0.99 0.46 0.00 0.00 -
NAPS 0.2255 0.2189 0.2056 0.2056 0.199 0.1857 0.18 16.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.72 1.34 0.99 0.705 0.91 0.425 0.42 -
P/RPS 7.18 8.56 12.38 2.26 4.00 2.92 6.24 9.79%
P/EPS 35.36 43.99 67.35 14.14 28.40 24.22 70.18 -36.65%
EY 2.83 2.27 1.48 7.07 3.52 4.13 1.42 58.30%
DY 0.58 0.75 0.00 2.13 0.77 0.00 0.00 -
P/NAPS 5.06 4.06 3.19 2.27 3.03 1.52 1.56 118.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 -
Price 1.96 1.56 1.31 0.89 0.83 0.64 0.405 -
P/RPS 8.18 9.97 16.38 2.85 3.65 4.39 6.02 22.65%
P/EPS 40.30 51.21 89.12 17.85 25.91 36.48 67.68 -29.19%
EY 2.48 1.95 1.12 5.60 3.86 2.74 1.48 41.03%
DY 0.51 0.64 0.00 1.69 0.84 0.00 0.00 -
P/NAPS 5.76 4.73 4.23 2.87 2.77 2.29 1.50 145.01%

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