[FRONTKN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 16.05%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 338,496 340,132 327,218 318,929 311,689 300,439 296,580 9.23%
PBT 90,722 87,133 75,615 64,827 57,103 47,856 46,148 57.12%
Tax -20,014 -20,970 -18,613 -16,573 -14,592 -10,737 -9,739 61.85%
NP 70,708 66,163 57,002 48,254 42,511 37,119 36,409 55.84%
-
NP to SH 65,792 61,357 52,257 43,401 37,399 31,140 29,858 69.57%
-
Tax Rate 22.06% 24.07% 24.62% 25.56% 25.55% 22.44% 21.10% -
Total Cost 267,788 273,969 270,216 270,675 269,178 263,320 260,171 1.94%
-
Net Worth 345,829 324,786 324,870 314,390 293,431 284,427 282,951 14.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 26,199 15,719 15,719 7,335 - 5,239 5,239 193.29%
Div Payout % 39.82% 25.62% 30.08% 16.90% - 16.83% 17.55% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 345,829 324,786 324,870 314,390 293,431 284,427 282,951 14.35%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.89% 19.45% 17.42% 15.13% 13.64% 12.35% 12.28% -
ROE 19.02% 18.89% 16.09% 13.80% 12.75% 10.95% 10.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.30 32.46 31.22 30.43 29.74 28.52 28.30 9.24%
EPS 6.28 5.86 4.99 4.14 3.57 2.96 2.85 69.57%
DPS 2.50 1.50 1.50 0.70 0.00 0.50 0.50 193.26%
NAPS 0.33 0.31 0.31 0.30 0.28 0.27 0.27 14.35%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.42 21.53 20.71 20.18 19.73 19.01 18.77 9.22%
EPS 4.16 3.88 3.31 2.75 2.37 1.97 1.89 69.45%
DPS 1.66 0.99 0.99 0.46 0.00 0.33 0.33 194.45%
NAPS 0.2189 0.2055 0.2056 0.199 0.1857 0.18 0.1791 14.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.34 0.99 0.705 0.91 0.425 0.42 0.46 -
P/RPS 4.15 3.05 2.26 2.99 1.43 1.47 1.63 86.77%
P/EPS 21.34 16.90 14.14 21.97 11.91 14.21 16.15 20.47%
EY 4.69 5.92 7.07 4.55 8.40 7.04 6.19 -16.93%
DY 1.87 1.52 2.13 0.77 0.00 1.19 1.09 43.45%
P/NAPS 4.06 3.19 2.27 3.03 1.52 1.56 1.70 78.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 -
Price 1.56 1.31 0.905 0.83 0.64 0.405 0.455 -
P/RPS 4.83 4.04 2.90 2.73 2.15 1.42 1.61 108.42%
P/EPS 24.85 22.37 18.15 20.04 17.93 13.70 15.97 34.38%
EY 4.02 4.47 5.51 4.99 5.58 7.30 6.26 -25.62%
DY 1.60 1.15 1.66 0.84 0.00 1.23 1.10 28.46%
P/NAPS 4.73 4.23 2.92 2.77 2.29 1.50 1.69 98.97%

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