[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.98%
YoY- 189.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 344,982 327,948 305,392 275,174 243,272 287,722 242,478 6.04%
PBT 105,282 91,304 61,090 39,180 20,618 24,632 18,816 33.20%
Tax -25,138 -22,972 -20,170 -10,464 -6,486 -5,798 -2,868 43.54%
NP 80,144 68,332 40,920 28,716 14,132 18,834 15,948 30.84%
-
NP to SH 74,672 63,844 36,774 21,692 7,504 12,192 12,720 34.27%
-
Tax Rate 23.88% 25.16% 33.02% 26.71% 31.46% 23.54% 15.24% -
Total Cost 264,838 259,616 264,472 246,458 229,140 268,888 226,530 2.63%
-
Net Worth 419,187 345,829 293,431 272,471 241,078 272,601 222,095 11.15%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 25,151 20,959 - 10,479 - - - -
Div Payout % 33.68% 32.83% - 48.31% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 419,187 345,829 293,431 272,471 241,078 272,601 222,095 11.15%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,523 0.71%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 23.23% 20.84% 13.40% 10.44% 5.81% 6.55% 6.58% -
ROE 17.81% 18.46% 12.53% 7.96% 3.11% 4.47% 5.73% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.92 31.29 29.14 26.26 23.21 27.44 24.02 5.38%
EPS 7.12 6.10 3.50 2.06 0.72 1.18 1.26 33.42%
DPS 2.40 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.40 0.33 0.28 0.26 0.23 0.26 0.22 10.46%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.83 20.75 19.33 17.41 15.40 18.21 15.35 6.03%
EPS 4.73 4.04 2.33 1.37 0.47 0.77 0.80 34.43%
DPS 1.59 1.33 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.2653 0.2189 0.1857 0.1724 0.1526 0.1725 0.1406 11.15%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.53 1.34 0.425 0.305 0.135 0.25 0.12 -
P/RPS 7.69 4.28 1.46 1.16 0.58 0.91 0.50 57.63%
P/EPS 35.51 22.00 12.11 14.73 18.86 21.50 9.52 24.50%
EY 2.82 4.55 8.26 6.79 5.30 4.65 10.50 -19.66%
DY 0.95 1.49 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 6.33 4.06 1.52 1.17 0.59 0.96 0.55 50.20%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 04/08/20 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 -
Price 3.69 1.56 0.64 0.34 0.165 0.175 0.175 -
P/RPS 11.21 4.99 2.20 1.29 0.71 0.64 0.73 57.59%
P/EPS 51.79 25.61 18.24 16.43 23.05 15.05 13.89 24.50%
EY 1.93 3.91 5.48 6.09 4.34 6.64 7.20 -19.68%
DY 0.65 1.28 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 9.23 4.73 2.29 1.31 0.72 0.67 0.80 50.26%

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