[FRONTKN] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -17.55%
YoY- 144.35%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 88,888 87,049 80,144 83,830 88,665 85,857 81,780 5.69%
PBT 24,490 26,119 23,103 22,549 24,425 20,645 19,514 16.30%
Tax -4,905 -5,642 -5,280 -6,206 -4,415 -4,113 -6,236 -14.75%
NP 19,585 20,477 17,823 16,343 20,010 16,532 13,278 29.48%
-
NP to SH 18,199 19,049 16,518 15,404 18,683 15,187 12,083 31.29%
-
Tax Rate 20.03% 21.60% 22.85% 27.52% 18.08% 19.92% 31.96% -
Total Cost 69,303 66,572 62,321 67,487 68,655 69,325 68,502 0.77%
-
Net Worth 377,268 356,309 345,829 324,846 324,870 314,390 293,431 18.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 15,719 - 10,479 - 8,383 7,335 - -
Div Payout % 86.38% - 63.44% - 44.87% 48.30% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 377,268 356,309 345,829 324,846 324,870 314,390 293,431 18.18%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.03% 23.52% 22.24% 19.50% 22.57% 19.26% 16.24% -
ROE 4.82% 5.35% 4.78% 4.74% 5.75% 4.83% 4.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.48 8.31 7.65 8.00 8.46 8.19 7.80 5.71%
EPS 1.74 1.82 1.58 1.47 1.78 1.45 1.15 31.69%
DPS 1.50 0.00 1.00 0.00 0.80 0.70 0.00 -
NAPS 0.36 0.34 0.33 0.31 0.31 0.30 0.28 18.18%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.63 5.51 5.07 5.31 5.61 5.43 5.18 5.69%
EPS 1.15 1.21 1.05 0.97 1.18 0.96 0.76 31.70%
DPS 0.99 0.00 0.66 0.00 0.53 0.46 0.00 -
NAPS 0.2388 0.2255 0.2189 0.2056 0.2056 0.199 0.1857 18.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.29 1.72 1.34 0.99 0.705 0.91 0.425 -
P/RPS 27.00 20.71 17.52 12.38 8.33 11.11 5.45 189.76%
P/EPS 131.87 94.62 85.01 67.35 39.54 62.79 36.86 133.37%
EY 0.76 1.06 1.18 1.48 2.53 1.59 2.71 -57.05%
DY 0.66 0.00 0.75 0.00 1.13 0.77 0.00 -
P/NAPS 6.36 5.06 4.06 3.19 2.27 3.03 1.52 158.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 -
Price 2.45 1.96 1.56 1.31 0.89 0.83 0.64 -
P/RPS 28.88 23.60 20.40 16.38 10.52 10.13 8.20 130.95%
P/EPS 141.08 107.83 98.97 89.12 49.92 57.27 55.51 85.91%
EY 0.71 0.93 1.01 1.12 2.00 1.75 1.80 -46.12%
DY 0.61 0.00 0.64 0.00 0.90 0.84 0.00 -
P/NAPS 6.81 5.76 4.73 4.23 2.87 2.77 2.29 106.38%

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