[FRONTKN] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.89%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 103,517 84,871 83,830 70,916 67,057 58,788 77,218 5.00%
PBT 35,056 24,723 22,549 11,031 9,323 1,883 10,761 21.73%
Tax -10,149 -6,479 -6,206 -3,849 -2,851 -1,824 -2,375 27.35%
NP 24,907 18,244 16,343 7,182 6,472 59 8,386 19.87%
-
NP to SH 22,914 17,007 15,404 6,304 5,022 -1,239 6,819 22.36%
-
Tax Rate 28.95% 26.21% 27.52% 34.89% 30.58% 96.87% 22.07% -
Total Cost 78,610 66,627 67,487 63,734 60,585 58,729 68,832 2.23%
-
Net Worth 440,146 387,748 324,846 284,427 272,471 230,625 255,039 9.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 440,146 387,748 324,846 284,427 272,471 230,625 255,039 9.51%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.06% 21.50% 19.50% 10.13% 9.65% 0.10% 10.86% -
ROE 5.21% 4.39% 4.74% 2.22% 1.84% -0.54% 2.67% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.88 8.10 8.00 6.73 6.40 5.61 7.57 4.53%
EPS 2.19 1.62 1.47 0.60 0.48 -0.12 0.67 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.31 0.27 0.26 0.22 0.25 9.02%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.51 5.34 5.27 4.46 4.22 3.70 4.86 4.98%
EPS 1.44 1.07 0.97 0.40 0.32 -0.08 0.43 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.244 0.2044 0.179 0.1714 0.1451 0.1605 9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.08 1.81 0.99 0.42 0.24 0.175 0.18 -
P/RPS 51.43 22.35 12.38 6.24 3.75 3.12 2.38 66.81%
P/EPS 232.33 111.53 67.35 70.18 50.08 -148.06 26.93 43.16%
EY 0.43 0.90 1.48 1.42 2.00 -0.68 3.71 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.10 4.89 3.19 1.56 0.92 0.80 0.72 59.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 12/05/20 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 -
Price 3.40 2.29 1.31 0.405 0.28 0.155 0.255 -
P/RPS 34.42 28.28 16.38 6.02 4.38 2.76 3.37 47.24%
P/EPS 155.50 141.11 89.12 67.68 58.43 -131.14 38.15 26.36%
EY 0.64 0.71 1.12 1.48 1.71 -0.76 2.62 -20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 6.19 4.23 1.50 1.08 0.70 1.02 41.20%

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