[FRONTKN] YoY Annualized Quarter 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- 23.12%
YoY- 118.39%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 356,377 334,697 318,070 288,272 248,304 283,621 273,057 4.53%
PBT 110,629 95,694 68,253 43,348 25,725 18,773 24,298 28.71%
Tax -26,540 -22,837 -18,930 -9,818 -6,494 -5,708 -4,278 35.51%
NP 84,089 72,857 49,322 33,529 19,230 13,065 20,020 26.99%
-
NP to SH 78,236 67,961 44,765 26,708 12,229 5,608 15,490 30.95%
-
Tax Rate 23.99% 23.86% 27.74% 22.65% 25.24% 30.41% 17.61% -
Total Cost 272,288 261,840 268,748 254,742 229,073 270,556 253,037 1.22%
-
Net Worth 421,374 356,309 314,390 272,471 251,544 272,591 232,359 10.41%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 16,854 13,972 9,781 - - - - -
Div Payout % 21.54% 20.56% 21.85% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 421,374 356,309 314,390 272,471 251,544 272,591 232,359 10.41%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,010,260 0.69%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.60% 21.77% 15.51% 11.63% 7.74% 4.61% 7.33% -
ROE 18.57% 19.07% 14.24% 9.80% 4.86% 2.06% 6.67% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.83 31.94 30.35 27.51 23.69 27.05 27.03 3.80%
EPS 7.47 6.48 4.27 2.55 1.17 0.55 1.53 30.21%
DPS 1.60 1.33 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.34 0.30 0.26 0.24 0.26 0.23 9.65%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.55 21.18 20.13 18.24 15.71 17.95 17.28 4.53%
EPS 4.95 4.30 2.83 1.69 0.77 0.35 0.98 30.95%
DPS 1.07 0.88 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.2667 0.2255 0.199 0.1724 0.1592 0.1725 0.147 10.42%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.62 1.72 0.91 0.385 0.145 0.16 0.16 -
P/RPS 10.70 5.39 3.00 1.40 0.61 0.59 0.59 62.01%
P/EPS 48.74 26.52 21.30 15.11 12.43 29.91 10.43 29.27%
EY 2.05 3.77 4.69 6.62 8.05 3.34 9.58 -22.64%
DY 0.44 0.78 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 9.05 5.06 3.03 1.48 0.60 0.62 0.70 53.14%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 03/11/20 05/11/19 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 -
Price 3.60 1.96 0.83 0.375 0.16 0.255 0.175 -
P/RPS 10.64 6.14 2.73 1.36 0.68 0.94 0.65 59.27%
P/EPS 48.47 30.22 19.43 14.71 13.71 47.67 11.41 27.23%
EY 2.06 3.31 5.15 6.80 7.29 2.10 8.76 -21.41%
DY 0.44 0.68 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 5.76 2.77 1.44 0.67 0.98 0.76 50.91%

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