[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 45.84%
YoY- 69.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 424,286 344,982 327,948 305,392 275,174 243,272 287,722 6.68%
PBT 139,184 105,282 91,304 61,090 39,180 20,618 24,632 33.42%
Tax -35,380 -25,138 -22,972 -20,170 -10,464 -6,486 -5,798 35.14%
NP 103,804 80,144 68,332 40,920 28,716 14,132 18,834 32.87%
-
NP to SH 95,304 74,672 63,844 36,774 21,692 7,504 12,192 40.83%
-
Tax Rate 25.42% 23.88% 25.16% 33.02% 26.71% 31.46% 23.54% -
Total Cost 320,482 264,838 259,616 264,472 246,458 229,140 268,888 2.96%
-
Net Worth 471,473 419,187 345,829 293,431 272,471 241,078 272,601 9.55%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 47,147 25,151 20,959 - 10,479 - - -
Div Payout % 49.47% 33.68% 32.83% - 48.31% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 471,473 419,187 345,829 293,431 272,471 241,078 272,601 9.55%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.47% 23.23% 20.84% 13.40% 10.44% 5.81% 6.55% -
ROE 20.21% 17.81% 18.46% 12.53% 7.96% 3.11% 4.47% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.00 32.92 31.29 29.14 26.26 23.21 27.44 -0.26%
EPS 6.06 7.12 6.10 3.50 2.06 0.72 1.18 31.31%
DPS 3.00 2.40 2.00 0.00 1.00 0.00 0.00 -
NAPS 0.30 0.40 0.33 0.28 0.26 0.23 0.26 2.41%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.85 21.83 20.75 19.33 17.41 15.40 18.21 6.67%
EPS 6.03 4.73 4.04 2.33 1.37 0.47 0.77 40.87%
DPS 2.98 1.59 1.33 0.00 0.66 0.00 0.00 -
NAPS 0.2984 0.2653 0.2189 0.1857 0.1724 0.1526 0.1725 9.55%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.87 2.53 1.34 0.425 0.305 0.135 0.25 -
P/RPS 10.63 7.69 4.28 1.46 1.16 0.58 0.91 50.57%
P/EPS 47.33 35.51 22.00 12.11 14.73 18.86 21.50 14.04%
EY 2.11 2.82 4.55 8.26 6.79 5.30 4.65 -12.32%
DY 1.05 0.95 1.49 0.00 3.28 0.00 0.00 -
P/NAPS 9.57 6.33 4.06 1.52 1.17 0.59 0.96 46.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/07/21 04/08/20 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 -
Price 3.29 3.69 1.56 0.64 0.34 0.165 0.175 -
P/RPS 12.19 11.21 4.99 2.20 1.29 0.71 0.64 63.34%
P/EPS 54.25 51.79 25.61 18.24 16.43 23.05 15.05 23.80%
EY 1.84 1.93 3.91 5.48 6.09 4.34 6.64 -19.24%
DY 0.91 0.65 1.28 0.00 2.94 0.00 0.00 -
P/NAPS 10.97 9.23 4.73 2.29 1.31 0.72 0.67 59.28%

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