[FRONTKN] QoQ TTM 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- -3.37%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 318,929 311,689 300,439 296,580 291,820 277,795 270,113 11.70%
PBT 64,827 57,103 47,856 46,148 46,561 42,625 40,785 36.15%
Tax -16,573 -14,592 -10,737 -9,739 -8,552 -8,048 -7,086 76.10%
NP 48,254 42,511 37,119 36,409 38,009 34,577 33,699 27.01%
-
NP to SH 43,401 37,399 31,140 29,858 30,899 27,134 26,301 39.60%
-
Tax Rate 25.56% 25.55% 22.44% 21.10% 18.37% 18.88% 17.37% -
Total Cost 270,675 269,178 263,320 260,171 253,811 243,218 236,414 9.43%
-
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 5,239 5,239 5,239 - -
Div Payout % 16.90% - 16.83% 17.55% 16.96% 19.31% - -
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 1,047,968 0.34%
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 15.13% 13.64% 12.35% 12.28% 13.02% 12.45% 12.48% -
ROE 13.80% 12.75% 10.95% 10.55% 11.34% 9.96% 9.65% -
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 30.43 29.74 28.52 28.30 27.85 26.51 25.77 11.70%
EPS 4.14 3.57 2.96 2.85 2.95 2.59 2.51 39.55%
DPS 0.70 0.00 0.50 0.50 0.50 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 20.18 19.73 19.01 18.77 18.47 17.58 17.09 11.70%
EPS 2.75 2.37 1.97 1.89 1.96 1.72 1.66 39.96%
DPS 0.46 0.00 0.33 0.33 0.33 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 2.99 1.43 1.47 1.63 1.38 1.15 0.93 117.67%
P/EPS 21.97 11.91 14.21 16.15 13.06 11.78 9.56 74.05%
EY 4.55 8.40 7.04 6.19 7.66 8.49 10.46 -42.56%
DY 0.77 0.00 1.19 1.09 1.30 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 2.73 2.15 1.42 1.61 1.35 1.28 1.09 84.32%
P/EPS 20.04 17.93 13.70 15.97 12.72 13.13 11.16 47.68%
EY 4.99 5.58 7.30 6.26 7.86 7.62 8.96 -32.28%
DY 0.84 0.00 1.23 1.10 1.33 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