[FRONTKN] QoQ Annualized 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- 6.45%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 344,982 339,484 339,911 334,697 327,948 335,320 327,218 3.59%
PBT 105,282 98,892 96,261 95,694 91,304 90,196 75,615 24.71%
Tax -25,138 -25,916 -22,033 -22,837 -22,972 -24,824 -18,613 22.20%
NP 80,144 72,976 74,228 72,857 68,332 65,372 57,002 25.52%
-
NP to SH 74,672 68,028 69,170 67,961 63,844 61,616 52,257 26.89%
-
Tax Rate 23.88% 26.21% 22.89% 23.86% 25.16% 27.52% 24.62% -
Total Cost 264,838 266,508 265,683 261,840 259,616 269,948 270,216 -1.33%
-
Net Worth 419,187 387,748 377,268 356,309 345,829 324,846 324,870 18.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 25,151 - 26,199 13,972 20,959 - 15,719 36.83%
Div Payout % 33.68% - 37.88% 20.56% 32.83% - 30.08% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 419,187 387,748 377,268 356,309 345,829 324,846 324,870 18.54%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.23% 21.50% 21.84% 21.77% 20.84% 19.50% 17.42% -
ROE 17.81% 17.54% 18.33% 19.07% 18.46% 18.97% 16.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.92 32.39 32.44 31.94 31.29 32.00 31.22 3.60%
EPS 7.12 6.48 6.60 6.48 6.10 5.88 4.99 26.76%
DPS 2.40 0.00 2.50 1.33 2.00 0.00 1.50 36.83%
NAPS 0.40 0.37 0.36 0.34 0.33 0.31 0.31 18.54%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.71 21.36 21.39 21.06 20.63 21.10 20.59 3.59%
EPS 4.70 4.28 4.35 4.28 4.02 3.88 3.29 26.87%
DPS 1.58 0.00 1.65 0.88 1.32 0.00 0.99 36.60%
NAPS 0.2637 0.244 0.2374 0.2242 0.2176 0.2044 0.2044 18.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.53 1.81 2.29 1.72 1.34 0.99 0.705 -
P/RPS 7.69 5.59 7.06 5.39 4.28 3.09 2.26 126.39%
P/EPS 35.51 27.88 34.69 26.52 22.00 16.84 14.14 84.86%
EY 2.82 3.59 2.88 3.77 4.55 5.94 7.07 -45.84%
DY 0.95 0.00 1.09 0.78 1.49 0.00 2.13 -41.65%
P/NAPS 6.33 4.89 6.36 5.06 4.06 3.19 2.27 98.23%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 -
Price 3.69 2.29 2.45 1.96 1.56 1.31 0.89 -
P/RPS 11.21 7.07 7.55 6.14 4.99 4.09 2.85 149.38%
P/EPS 51.79 35.28 37.12 30.22 25.61 22.28 17.85 103.55%
EY 1.93 2.83 2.69 3.31 3.91 4.49 5.60 -50.87%
DY 0.65 0.00 1.02 0.68 1.28 0.00 1.69 -47.14%
P/NAPS 9.23 6.19 6.81 5.76 4.73 4.23 2.87 118.03%

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