[FRONTKN] QoQ 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- 6.99%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 85,857 81,780 70,916 80,376 78,617 70,530 67,057 17.89%
PBT 20,645 19,514 11,031 13,637 12,921 10,267 9,323 69.80%
Tax -4,113 -6,236 -3,849 -2,375 -2,132 -2,381 -2,851 27.64%
NP 16,532 13,278 7,182 11,262 10,789 7,886 6,472 86.75%
-
NP to SH 15,187 12,083 6,304 9,827 9,185 5,824 5,022 108.97%
-
Tax Rate 19.92% 31.96% 34.89% 17.42% 16.50% 23.19% 30.58% -
Total Cost 69,325 68,502 63,734 69,114 67,828 62,644 60,585 9.39%
-
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 - -
Div Payout % 48.30% - - - - 89.97% - -
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 19.26% 16.24% 10.13% 14.01% 13.72% 11.18% 9.65% -
ROE 4.83% 4.12% 2.22% 3.47% 3.37% 2.14% 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 8.19 7.80 6.73 7.67 7.50 6.73 6.40 17.85%
EPS 1.45 1.15 0.60 0.94 0.88 0.56 0.48 108.82%
DPS 0.70 0.00 0.00 0.00 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 5.43 5.18 4.49 5.09 4.98 4.46 4.24 17.91%
EPS 0.96 0.76 0.40 0.62 0.58 0.37 0.32 107.86%
DPS 0.46 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.199 0.1857 0.18 0.1791 0.1724 0.1724 0.1724 10.02%
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 11.11 5.45 6.24 6.00 5.13 4.53 3.75 106.14%
P/EPS 62.79 36.86 70.18 49.06 43.93 54.88 50.08 16.25%
EY 1.59 2.71 1.42 2.04 2.28 1.82 2.00 -14.17%
DY 0.77 0.00 0.00 0.00 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 10.13 8.20 6.02 5.93 5.00 5.05 4.38 74.79%
P/EPS 57.27 55.51 67.68 48.52 42.79 61.18 58.43 -1.32%
EY 1.75 1.80 1.48 2.06 2.34 1.63 1.71 1.55%
DY 0.84 0.00 0.00 0.00 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