[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.89%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 327,218 238,553 152,696 70,916 296,580 216,204 137,587 77.89%
PBT 75,615 51,190 30,545 11,031 46,148 32,511 19,590 145.45%
Tax -18,613 -14,198 -10,085 -3,849 -9,739 -7,364 -5,232 132.50%
NP 57,002 36,992 20,460 7,182 36,409 25,147 14,358 150.09%
-
NP to SH 52,257 33,574 18,387 6,304 29,858 20,031 10,846 184.45%
-
Tax Rate 24.62% 27.74% 33.02% 34.89% 21.10% 22.65% 26.71% -
Total Cost 270,216 201,561 132,236 63,734 260,171 191,057 123,229 68.54%
-
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,719 7,335 - - 5,239 - 5,239 107.61%
Div Payout % 30.08% 21.85% - - 17.55% - 48.31% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.42% 15.51% 13.40% 10.13% 12.28% 11.63% 10.44% -
ROE 16.09% 10.68% 6.27% 2.22% 10.55% 7.35% 3.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.22 22.76 14.57 6.73 28.30 20.63 13.13 77.86%
EPS 4.99 3.20 1.75 0.60 2.85 1.91 1.03 185.49%
DPS 1.50 0.70 0.00 0.00 0.50 0.00 0.50 107.59%
NAPS 0.31 0.30 0.28 0.27 0.27 0.26 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.59 15.01 9.61 4.46 18.66 13.60 8.66 77.85%
EPS 3.29 2.11 1.16 0.40 1.88 1.26 0.68 185.24%
DPS 0.99 0.46 0.00 0.00 0.33 0.00 0.33 107.59%
NAPS 0.2044 0.1978 0.1846 0.179 0.178 0.1714 0.1714 12.41%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.705 0.91 0.425 0.42 0.46 0.385 0.305 -
P/RPS 2.26 4.00 2.92 6.24 1.63 1.87 2.32 -1.72%
P/EPS 14.14 28.40 24.22 70.18 16.15 20.14 29.47 -38.62%
EY 7.07 3.52 4.13 1.42 6.19 4.96 3.39 63.01%
DY 2.13 0.77 0.00 0.00 1.09 0.00 1.64 18.98%
P/NAPS 2.27 3.03 1.52 1.56 1.70 1.48 1.17 55.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 -
Price 0.89 0.83 0.64 0.405 0.455 0.375 0.34 -
P/RPS 2.85 3.65 4.39 6.02 1.61 1.82 2.59 6.56%
P/EPS 17.85 25.91 36.48 67.68 15.97 19.62 32.85 -33.33%
EY 5.60 3.86 2.74 1.48 6.26 5.10 3.04 50.10%
DY 1.69 0.84 0.00 0.00 1.10 0.00 1.47 9.71%
P/NAPS 2.87 2.77 2.29 1.50 1.69 1.44 1.31 68.44%

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