[FRONTKN] YoY TTM 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- 20.1%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 407,971 348,428 338,496 311,689 277,795 258,348 332,467 3.46%
PBT 131,203 103,250 90,722 57,103 42,625 13,991 31,048 27.12%
Tax -31,056 -23,116 -20,014 -14,592 -8,048 -6,834 -6,417 30.02%
NP 100,147 80,134 70,708 42,511 34,577 7,157 24,631 26.30%
-
NP to SH 92,283 74,584 65,792 37,399 27,134 1,663 18,511 30.66%
-
Tax Rate 23.67% 22.39% 22.06% 25.55% 18.88% 48.85% 20.67% -
Total Cost 307,824 268,294 267,788 269,178 243,218 251,191 307,836 -0.00%
-
Net Worth 471,473 419,187 345,829 293,431 272,471 239,152 272,601 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 52,916 28,295 26,199 - 5,239 - - -
Div Payout % 57.34% 37.94% 39.82% - 19.31% - - -
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 471,473 419,187 345,829 293,431 272,471 239,152 272,601 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 24.55% 23.00% 20.89% 13.64% 12.45% 2.77% 7.41% -
ROE 19.57% 17.79% 19.02% 12.75% 9.96% 0.70% 6.79% -
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 25.96 33.25 32.30 29.74 26.51 24.85 31.71 -3.27%
EPS 5.87 7.12 6.28 3.57 2.59 0.16 1.77 22.09%
DPS 3.37 2.70 2.50 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 25.82 22.05 21.42 19.73 17.58 16.35 21.04 3.46%
EPS 5.84 4.72 4.16 2.37 1.72 0.11 1.17 30.69%
DPS 3.35 1.79 1.66 0.00 0.33 0.00 0.00 -
NAPS 0.2984 0.2653 0.2189 0.1857 0.1724 0.1513 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 11.06 7.61 4.15 1.43 1.15 0.54 0.79 55.18%
P/EPS 48.88 35.55 21.34 11.91 11.78 84.41 14.16 22.91%
EY 2.05 2.81 4.69 8.40 8.49 1.18 7.06 -18.60%
DY 1.17 1.07 1.87 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 12.67 11.10 4.83 2.15 1.28 0.66 0.55 68.60%
P/EPS 56.03 51.85 24.85 17.93 13.13 103.17 9.91 33.43%
EY 1.78 1.93 4.02 5.58 7.62 0.97 10.09 -25.09%
DY 1.02 0.73 1.60 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