[FRONTKN] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 7.23%
YoY- 75.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 485,423 407,971 348,428 338,496 311,689 277,795 258,348 11.07%
PBT 165,340 131,203 103,250 90,722 57,103 42,625 13,991 50.89%
Tax -39,177 -31,056 -23,116 -20,014 -14,592 -8,048 -6,834 33.76%
NP 126,163 100,147 80,134 70,708 42,511 34,577 7,157 61.28%
-
NP to SH 115,568 92,283 74,584 65,792 37,399 27,134 1,663 102.69%
-
Tax Rate 23.69% 23.67% 22.39% 22.06% 25.55% 18.88% 48.85% -
Total Cost 359,260 307,824 268,294 267,788 269,178 243,218 251,191 6.14%
-
Net Worth 518,414 471,473 419,187 345,829 293,431 272,471 239,152 13.75%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 64,409 52,916 28,295 26,199 - 5,239 - -
Div Payout % 55.73% 57.34% 37.94% 39.82% - 19.31% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 518,414 471,473 419,187 345,829 293,431 272,471 239,152 13.75%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.99% 24.55% 23.00% 20.89% 13.64% 12.45% 2.77% -
ROE 22.29% 19.57% 17.79% 19.02% 12.75% 9.96% 0.70% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 30.90 25.96 33.25 32.30 29.74 26.51 24.85 3.69%
EPS 7.36 5.87 7.12 6.28 3.57 2.59 0.16 89.23%
DPS 4.10 3.37 2.70 2.50 0.00 0.50 0.00 -
NAPS 0.33 0.30 0.40 0.33 0.28 0.26 0.23 6.19%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 30.71 25.81 22.04 21.41 19.72 17.57 16.34 11.08%
EPS 7.31 5.84 4.72 4.16 2.37 1.72 0.11 101.19%
DPS 4.07 3.35 1.79 1.66 0.00 0.33 0.00 -
NAPS 0.328 0.2983 0.2652 0.2188 0.1856 0.1724 0.1513 13.75%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.29 2.87 2.53 1.34 0.425 0.305 0.135 -
P/RPS 7.41 11.06 7.61 4.15 1.43 1.15 0.54 54.69%
P/EPS 31.13 48.88 35.55 21.34 11.91 11.78 84.41 -15.31%
EY 3.21 2.05 2.81 4.69 8.40 8.49 1.18 18.14%
DY 1.79 1.17 1.07 1.87 0.00 1.64 0.00 -
P/NAPS 6.94 9.57 6.33 4.06 1.52 1.17 0.59 50.77%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 29/07/21 04/08/20 31/07/19 07/08/18 24/08/17 26/08/16 -
Price 2.72 3.29 3.69 1.56 0.64 0.34 0.165 -
P/RPS 8.80 12.67 11.10 4.83 2.15 1.28 0.66 53.95%
P/EPS 36.97 56.03 51.85 24.85 17.93 13.13 103.17 -15.71%
EY 2.70 1.78 1.93 4.02 5.58 7.62 0.97 18.59%
DY 1.51 1.02 0.73 1.60 0.00 1.47 0.00 -
P/NAPS 8.24 10.97 9.23 4.73 2.29 1.31 0.72 50.09%

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