[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 59.67%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 381,910 328,735 267,283 251,023 238,553 216,204 186,228 12.70%
PBT 134,278 107,708 82,972 71,771 51,190 32,511 19,294 38.15%
Tax -32,401 -25,831 -19,905 -17,128 -14,198 -7,364 -4,871 37.11%
NP 101,877 81,877 63,067 54,643 36,992 25,147 14,423 38.49%
-
NP to SH 93,449 74,956 58,677 50,971 33,574 20,031 9,172 47.21%
-
Tax Rate 24.13% 23.98% 23.99% 23.86% 27.74% 22.65% 25.25% -
Total Cost 280,033 246,858 204,216 196,380 201,561 191,057 171,805 8.47%
-
Net Worth 518,414 314,044 421,374 356,309 314,390 272,471 251,544 12.80%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 25,135 15,702 12,641 10,479 7,335 - - -
Div Payout % 26.90% 20.95% 21.54% 20.56% 21.85% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 518,414 314,044 421,374 356,309 314,390 272,471 251,544 12.80%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 26.68% 24.91% 23.60% 21.77% 15.51% 11.63% 7.74% -
ROE 18.03% 23.87% 13.93% 14.31% 10.68% 7.35% 3.65% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 24.31 31.40 25.37 23.95 22.76 20.63 17.77 5.35%
EPS 5.95 4.77 5.60 4.86 3.20 1.91 0.88 37.49%
DPS 1.60 1.50 1.20 1.00 0.70 0.00 0.00 -
NAPS 0.33 0.30 0.40 0.34 0.30 0.26 0.24 5.44%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 24.16 20.80 16.91 15.88 15.09 13.68 11.78 12.71%
EPS 5.91 4.74 3.71 3.22 2.12 1.27 0.58 47.21%
DPS 1.59 0.99 0.80 0.66 0.46 0.00 0.00 -
NAPS 0.328 0.1987 0.2666 0.2254 0.1989 0.1724 0.1591 12.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.75 3.61 3.62 1.72 0.91 0.385 0.145 -
P/RPS 11.31 11.50 14.27 7.18 4.00 1.87 0.82 54.82%
P/EPS 46.23 50.42 64.99 35.36 28.40 20.14 16.57 18.64%
EY 2.16 1.98 1.54 2.83 3.52 4.96 6.04 -15.74%
DY 0.58 0.42 0.33 0.58 0.77 0.00 0.00 -
P/NAPS 8.33 12.03 9.05 5.06 3.03 1.48 0.60 54.99%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 02/11/22 03/11/21 03/11/20 05/11/19 07/11/18 21/11/17 25/11/16 -
Price 2.50 3.80 3.60 1.96 0.83 0.375 0.16 -
P/RPS 10.28 12.10 14.19 8.18 3.65 1.82 0.90 50.04%
P/EPS 42.03 53.07 64.63 40.30 25.91 19.62 18.28 14.87%
EY 2.38 1.88 1.55 2.48 3.86 5.10 5.47 -12.94%
DY 0.64 0.39 0.33 0.51 0.84 0.00 0.00 -
P/NAPS 7.58 12.67 9.00 5.76 2.77 1.44 0.67 49.80%

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