[FRONTKN] YoY Annualized Quarter 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- 11.79%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 368,319 339,911 327,218 296,580 261,844 280,573 309,845 2.92%
PBT 114,252 96,261 75,615 46,148 33,345 17,532 28,140 26.27%
Tax -25,935 -22,033 -18,613 -9,739 -6,059 -6,490 -4,952 31.74%
NP 88,317 74,228 57,002 36,409 27,286 11,042 23,188 24.94%
-
NP to SH 81,967 69,170 52,257 29,858 20,040 4,045 18,775 27.81%
-
Tax Rate 22.70% 22.89% 24.62% 21.10% 18.17% 37.02% 17.60% -
Total Cost 280,002 265,683 270,216 260,171 234,558 269,531 286,657 -0.39%
-
Net Worth 440,146 377,268 324,870 282,951 261,975 272,575 242,232 10.45%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 41,918 26,199 15,719 5,239 - - - -
Div Payout % 51.14% 37.88% 30.08% 17.55% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 440,146 377,268 324,870 282,951 261,975 272,575 242,232 10.45%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 0.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.98% 21.84% 17.42% 12.28% 10.42% 3.94% 7.48% -
ROE 18.62% 18.33% 16.09% 10.55% 7.65% 1.48% 7.75% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.15 32.44 31.22 28.30 24.99 26.76 30.70 2.27%
EPS 7.82 6.60 4.99 2.85 1.91 0.39 1.86 27.01%
DPS 4.00 2.50 1.50 0.50 0.00 0.00 0.00 -
NAPS 0.42 0.36 0.31 0.27 0.25 0.26 0.24 9.76%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.17 21.39 20.59 18.66 16.47 17.65 19.49 2.92%
EPS 5.16 4.35 3.29 1.88 1.26 0.25 1.18 27.84%
DPS 2.64 1.65 0.99 0.33 0.00 0.00 0.00 -
NAPS 0.2769 0.2374 0.2044 0.178 0.1648 0.1715 0.1524 10.45%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.55 2.29 0.705 0.46 0.17 0.19 0.14 -
P/RPS 10.10 7.06 2.26 1.63 0.68 0.71 0.46 67.25%
P/EPS 45.39 34.69 14.14 16.15 8.89 49.24 7.53 34.86%
EY 2.20 2.88 7.07 6.19 11.25 2.03 13.29 -25.88%
DY 1.13 1.09 2.13 1.09 0.00 0.00 0.00 -
P/NAPS 8.45 6.36 2.27 1.70 0.68 0.73 0.58 56.21%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 18/02/20 12/02/19 26/02/18 23/02/17 24/02/16 27/02/15 -
Price 5.17 2.45 0.89 0.455 0.215 0.175 0.18 -
P/RPS 14.71 7.55 2.85 1.61 0.86 0.65 0.59 70.83%
P/EPS 66.10 37.12 17.85 15.97 11.24 45.36 9.68 37.69%
EY 1.51 2.69 5.60 6.26 8.89 2.20 10.33 -27.39%
DY 0.77 1.02 1.69 1.10 0.00 0.00 0.00 -
P/NAPS 12.31 6.81 2.87 1.69 0.86 0.67 0.75 59.34%

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