[FRONTKN] QoQ Annualized 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- 45.84%
YoY- 69.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 335,320 327,218 318,070 305,392 283,664 296,580 288,272 10.61%
PBT 90,196 75,615 68,253 61,090 44,124 46,148 43,348 63.05%
Tax -24,824 -18,613 -18,930 -20,170 -15,396 -9,739 -9,818 85.69%
NP 65,372 57,002 49,322 40,920 28,728 36,409 33,529 56.13%
-
NP to SH 61,616 52,257 44,765 36,774 25,216 29,858 26,708 74.68%
-
Tax Rate 27.52% 24.62% 27.74% 33.02% 34.89% 21.10% 22.65% -
Total Cost 269,948 270,216 268,748 264,472 254,936 260,171 254,742 3.94%
-
Net Worth 324,846 324,870 314,390 293,431 284,427 282,951 272,471 12.44%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 15,719 9,781 - - 5,239 - -
Div Payout % - 30.08% 21.85% - - 17.55% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 324,846 324,870 314,390 293,431 284,427 282,951 272,471 12.44%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 19.50% 17.42% 15.51% 13.40% 10.13% 12.28% 11.63% -
ROE 18.97% 16.09% 14.24% 12.53% 8.87% 10.55% 9.80% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 32.00 31.22 30.35 29.14 26.93 28.30 27.51 10.61%
EPS 5.88 4.99 4.27 3.50 2.40 2.85 2.55 74.62%
DPS 0.00 1.50 0.93 0.00 0.00 0.50 0.00 -
NAPS 0.31 0.31 0.30 0.28 0.27 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.10 20.59 20.01 19.21 17.85 18.66 18.14 10.61%
EPS 3.88 3.29 2.82 2.31 1.59 1.88 1.68 74.81%
DPS 0.00 0.99 0.62 0.00 0.00 0.33 0.00 -
NAPS 0.2044 0.2044 0.1978 0.1846 0.179 0.178 0.1714 12.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.99 0.705 0.91 0.425 0.42 0.46 0.385 -
P/RPS 3.09 2.26 3.00 1.46 1.56 1.63 1.40 69.60%
P/EPS 16.84 14.14 21.30 12.11 17.55 16.15 15.11 7.50%
EY 5.94 7.07 4.69 8.26 5.70 6.19 6.62 -6.97%
DY 0.00 2.13 1.03 0.00 0.00 1.09 0.00 -
P/NAPS 3.19 2.27 3.03 1.52 1.56 1.70 1.48 66.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 -
Price 1.31 0.89 0.83 0.64 0.405 0.455 0.375 -
P/RPS 4.09 2.85 2.73 2.20 1.50 1.61 1.36 108.48%
P/EPS 22.28 17.85 19.43 18.24 16.92 15.97 14.71 31.92%
EY 4.49 5.60 5.15 5.48 5.91 6.26 6.80 -24.19%
DY 0.00 1.69 1.12 0.00 0.00 1.10 0.00 -
P/NAPS 4.23 2.87 2.77 2.29 1.50 1.69 1.44 105.24%

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