[FRONTKN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 57.71%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 81,780 70,916 80,376 78,617 70,530 67,057 75,616 5.37%
PBT 19,514 11,031 13,637 12,921 10,267 9,323 14,051 24.55%
Tax -6,236 -3,849 -2,375 -2,132 -2,381 -2,851 -1,188 202.95%
NP 13,278 7,182 11,262 10,789 7,886 6,472 12,863 2.14%
-
NP to SH 12,083 6,304 9,827 9,185 5,824 5,022 10,868 7.34%
-
Tax Rate 31.96% 34.89% 17.42% 16.50% 23.19% 30.58% 8.45% -
Total Cost 68,502 63,734 69,114 67,828 62,644 60,585 62,753 6.03%
-
Net Worth 293,431 284,427 282,951 272,471 272,471 272,471 261,975 7.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - 5,239 - - -
Div Payout % - - - - 89.97% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,431 284,427 282,951 272,471 272,471 272,471 261,975 7.87%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.24% 10.13% 14.01% 13.72% 11.18% 9.65% 17.01% -
ROE 4.12% 2.22% 3.47% 3.37% 2.14% 1.84% 4.15% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.80 6.73 7.67 7.50 6.73 6.40 7.22 5.30%
EPS 1.15 0.60 0.94 0.88 0.56 0.48 1.04 6.95%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.26 0.26 0.26 0.25 7.87%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.15 4.46 5.06 4.95 4.44 4.22 4.76 5.40%
EPS 0.76 0.40 0.62 0.58 0.37 0.32 0.68 7.71%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.1846 0.179 0.178 0.1714 0.1714 0.1714 0.1648 7.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.425 0.42 0.46 0.385 0.305 0.24 0.17 -
P/RPS 5.45 6.24 6.00 5.13 4.53 3.75 2.36 74.98%
P/EPS 36.86 70.18 49.06 43.93 54.88 50.08 16.39 71.90%
EY 2.71 1.42 2.04 2.28 1.82 2.00 6.10 -41.86%
DY 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 1.52 1.56 1.70 1.48 1.17 0.92 0.68 71.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 -
Price 0.64 0.405 0.455 0.375 0.34 0.28 0.215 -
P/RPS 8.20 6.02 5.93 5.00 5.05 4.38 2.98 96.72%
P/EPS 55.51 67.68 48.52 42.79 61.18 58.43 20.73 93.18%
EY 1.80 1.48 2.06 2.34 1.63 1.71 4.82 -48.23%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 2.29 1.50 1.69 1.44 1.31 1.08 0.86 92.45%

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