[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 17.91%
YoY- 144.35%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 339,911 334,697 327,948 335,320 327,218 318,070 305,392 7.37%
PBT 96,261 95,694 91,304 90,196 75,615 68,253 61,090 35.29%
Tax -22,033 -22,837 -22,972 -24,824 -18,613 -18,930 -20,170 6.04%
NP 74,228 72,857 68,332 65,372 57,002 49,322 40,920 48.57%
-
NP to SH 69,170 67,961 63,844 61,616 52,257 44,765 36,774 52.20%
-
Tax Rate 22.89% 23.86% 25.16% 27.52% 24.62% 27.74% 33.02% -
Total Cost 265,683 261,840 259,616 269,948 270,216 268,748 264,472 0.30%
-
Net Worth 377,268 356,309 345,829 324,846 324,870 314,390 293,431 18.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 26,199 13,972 20,959 - 15,719 9,781 - -
Div Payout % 37.88% 20.56% 32.83% - 30.08% 21.85% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 377,268 356,309 345,829 324,846 324,870 314,390 293,431 18.18%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.84% 21.77% 20.84% 19.50% 17.42% 15.51% 13.40% -
ROE 18.33% 19.07% 18.46% 18.97% 16.09% 14.24% 12.53% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.44 31.94 31.29 32.00 31.22 30.35 29.14 7.39%
EPS 6.60 6.48 6.10 5.88 4.99 4.27 3.50 52.45%
DPS 2.50 1.33 2.00 0.00 1.50 0.93 0.00 -
NAPS 0.36 0.34 0.33 0.31 0.31 0.30 0.28 18.18%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.39 21.06 20.63 21.10 20.59 20.01 19.21 7.40%
EPS 4.35 4.28 4.02 3.88 3.29 2.82 2.31 52.31%
DPS 1.65 0.88 1.32 0.00 0.99 0.62 0.00 -
NAPS 0.2374 0.2242 0.2176 0.2044 0.2044 0.1978 0.1846 18.20%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.29 1.72 1.34 0.99 0.705 0.91 0.425 -
P/RPS 7.06 5.39 4.28 3.09 2.26 3.00 1.46 185.13%
P/EPS 34.69 26.52 22.00 16.84 14.14 21.30 12.11 101.31%
EY 2.88 3.77 4.55 5.94 7.07 4.69 8.26 -50.36%
DY 1.09 0.78 1.49 0.00 2.13 1.03 0.00 -
P/NAPS 6.36 5.06 4.06 3.19 2.27 3.03 1.52 158.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 07/08/18 -
Price 2.45 1.96 1.56 1.31 0.89 0.83 0.64 -
P/RPS 7.55 6.14 4.99 4.09 2.85 2.73 2.20 127.00%
P/EPS 37.12 30.22 25.61 22.28 17.85 19.43 18.24 60.38%
EY 2.69 3.31 3.91 4.49 5.60 5.15 5.48 -37.69%
DY 1.02 0.68 1.28 0.00 1.69 1.12 0.00 -
P/NAPS 6.81 5.76 4.73 4.23 2.87 2.77 2.29 106.38%

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