[FRONTKN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -53.79%
YoY- 505.33%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 80,376 78,617 70,530 67,057 75,616 64,592 62,848 17.76%
PBT 13,637 12,921 10,267 9,323 14,051 8,985 8,426 37.72%
Tax -2,375 -2,132 -2,381 -2,851 -1,188 -1,628 -1,419 40.83%
NP 11,262 10,789 7,886 6,472 12,863 7,357 7,007 37.09%
-
NP to SH 9,827 9,185 5,824 5,022 10,868 5,420 4,991 56.89%
-
Tax Rate 17.42% 16.50% 23.19% 30.58% 8.45% 18.12% 16.84% -
Total Cost 69,114 67,828 62,644 60,585 62,753 57,235 55,841 15.23%
-
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 5,239 - - - - -
Div Payout % - - 89.97% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.01% 13.72% 11.18% 9.65% 17.01% 11.39% 11.15% -
ROE 3.47% 3.37% 2.14% 1.84% 4.15% 2.15% 2.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.67 7.50 6.73 6.40 7.22 6.16 6.00 17.73%
EPS 0.94 0.88 0.56 0.48 1.04 0.52 0.48 56.33%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.26 0.25 0.24 0.23 11.24%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.06 4.95 4.44 4.22 4.76 4.06 3.95 17.89%
EPS 0.62 0.58 0.37 0.32 0.68 0.34 0.31 58.53%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.1714 0.1714 0.1714 0.1648 0.1583 0.1517 11.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.46 0.385 0.305 0.24 0.17 0.145 0.135 -
P/RPS 6.00 5.13 4.53 3.75 2.36 2.35 2.25 91.95%
P/EPS 49.06 43.93 54.88 50.08 16.39 28.04 28.35 43.99%
EY 2.04 2.28 1.82 2.00 6.10 3.57 3.53 -30.55%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.48 1.17 0.92 0.68 0.60 0.59 102.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.455 0.375 0.34 0.28 0.215 0.16 0.165 -
P/RPS 5.93 5.00 5.05 4.38 2.98 2.60 2.75 66.67%
P/EPS 48.52 42.79 61.18 58.43 20.73 30.94 34.65 25.08%
EY 2.06 2.34 1.63 1.71 4.82 3.23 2.89 -20.15%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.44 1.31 1.08 0.86 0.67 0.72 76.34%

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 1 of 1 comments

SKY2

Thanks

2017-05-23 23:32

Post a Comment