[FRONTKN] QoQ Cumulative 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- -70.52%
YoY- 144.35%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 339,911 251,023 163,974 83,830 327,218 238,553 152,696 70.23%
PBT 96,261 71,771 45,652 22,549 75,615 51,190 30,545 114.50%
Tax -22,033 -17,128 -11,486 -6,206 -18,613 -14,198 -10,085 68.13%
NP 74,228 54,643 34,166 16,343 57,002 36,992 20,460 135.55%
-
NP to SH 69,170 50,971 31,922 15,404 52,257 33,574 18,387 141.29%
-
Tax Rate 22.89% 23.86% 25.16% 27.52% 24.62% 27.74% 33.02% -
Total Cost 265,683 196,380 129,808 67,487 270,216 201,561 132,236 59.02%
-
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 10,479 10,479 - 15,719 7,335 - -
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% 14.31% 9.23% 4.74% 16.09% 10.68% 6.27% -
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 23.95 15.65 8.00 31.22 22.76 14.57 70.26%
EPS 6.60 4.86 3.05 1.47 4.99 3.20 1.75 141.70%
DPS 2.50 1.00 1.00 0.00 1.50 0.70 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 15.79 10.32 5.27 20.59 15.01 9.61 70.22%
EPS 4.35 3.21 2.01 0.97 3.29 2.11 1.16 140.79%
DPS 1.65 0.66 0.66 0.00 0.99 0.46 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 7.18 8.56 12.38 2.26 4.00 2.92 79.85%
P/EPS 34.69 35.36 43.99 67.35 14.14 28.40 24.22 26.98%
EY 2.88 2.83 2.27 1.48 7.07 3.52 4.13 -21.31%
DY 1.09 0.58 0.75 0.00 2.13 0.77 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 8.18 9.97 16.38 2.85 3.65 4.39 43.40%
P/EPS 37.12 40.30 51.21 89.12 17.85 25.91 36.48 1.16%
EY 2.69 2.48 1.95 1.12 5.60 3.86 2.74 -1.21%
DY 1.02 0.51 0.64 0.00 1.69 0.84 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