[FRONTKN] YoY Cumulative 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- 191.67%
YoY- 69.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 212,143 172,491 163,974 152,696 137,587 121,636 143,861 6.68%
PBT 69,592 52,641 45,652 30,545 19,590 10,309 12,316 33.42%
Tax -17,690 -12,569 -11,486 -10,085 -5,232 -3,243 -2,899 35.14%
NP 51,902 40,072 34,166 20,460 14,358 7,066 9,417 32.87%
-
NP to SH 47,652 37,336 31,922 18,387 10,846 3,752 6,096 40.83%
-
Tax Rate 25.42% 23.88% 25.16% 33.02% 26.71% 31.46% 23.54% -
Total Cost 160,241 132,419 129,808 132,236 123,229 114,570 134,444 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 23,573 12,575 10,479 - 5,239 - - -
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 10.11% 8.91% 9.23% 6.27% 3.98% 1.56% 2.24% -
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 13.50 16.46 15.65 14.57 13.13 11.60 13.72 -0.26%
EPS 3.03 3.56 3.05 1.75 1.03 0.36 0.59 31.31%
DPS 1.50 1.20 1.00 0.00 0.50 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 13.43 10.92 10.38 9.66 8.71 7.70 9.10 6.69%
EPS 3.02 2.36 2.02 1.16 0.69 0.24 0.39 40.61%
DPS 1.49 0.80 0.66 0.00 0.33 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 21.26 15.37 8.56 2.92 2.32 1.16 1.82 50.57%
P/EPS 94.65 71.01 43.99 24.22 29.47 37.71 43.00 14.03%
EY 1.06 1.41 2.27 4.13 3.39 2.65 2.33 -12.29%
DY 0.52 0.47 0.75 0.00 1.64 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 24.37 22.42 9.97 4.39 2.59 1.42 1.28 63.33%
P/EPS 108.51 103.57 51.21 36.48 32.85 46.09 30.10 23.80%
EY 0.92 0.97 1.95 2.74 3.04 2.17 3.32 -19.24%
DY 0.46 0.33 0.64 0.00 1.47 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