[FRONTKN] QoQ TTM 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- 13.88%
YoY- 244.36%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 311,689 300,439 296,580 291,820 277,795 270,113 261,844 12.35%
PBT 57,103 47,856 46,148 46,561 42,625 40,785 33,345 43.27%
Tax -14,592 -10,737 -9,739 -8,552 -8,048 -7,086 -6,059 79.95%
NP 42,511 37,119 36,409 38,009 34,577 33,699 27,286 34.50%
-
NP to SH 37,399 31,140 29,858 30,899 27,134 26,301 20,040 51.75%
-
Tax Rate 25.55% 22.44% 21.10% 18.37% 18.88% 17.37% 18.17% -
Total Cost 269,178 263,320 260,171 253,811 243,218 236,414 234,558 9.64%
-
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 5,239 5,239 5,239 - - -
Div Payout % - 16.83% 17.55% 16.96% 19.31% - - -
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 1,047,968 1,047,903 0.35%
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 13.64% 12.35% 12.28% 13.02% 12.45% 12.48% 10.42% -
ROE 12.75% 10.95% 10.55% 11.34% 9.96% 9.65% 7.65% -
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 29.74 28.52 28.30 27.85 26.51 25.77 24.99 12.33%
EPS 3.57 2.96 2.85 2.95 2.59 2.51 1.91 51.91%
DPS 0.00 0.50 0.50 0.50 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 19.72 19.01 18.76 18.46 17.57 17.09 16.57 12.33%
EPS 2.37 1.97 1.89 1.95 1.72 1.66 1.27 51.74%
DPS 0.00 0.33 0.33 0.33 0.33 0.00 0.00 -
NAPS 0.1856 0.1799 0.179 0.1724 0.1724 0.1724 0.1657 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 1.43 1.47 1.63 1.38 1.15 0.93 0.68 64.36%
P/EPS 11.91 14.21 16.15 13.06 11.78 9.56 8.89 21.59%
EY 8.40 7.04 6.19 7.66 8.49 10.46 11.25 -17.74%
DY 0.00 1.19 1.09 1.30 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 2.15 1.42 1.61 1.35 1.28 1.09 0.86 84.51%
P/EPS 17.93 13.70 15.97 12.72 13.13 11.16 11.24 36.64%
EY 5.58 7.30 6.26 7.86 7.62 8.96 8.89 -26.75%
DY 0.00 1.23 1.10 1.33 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