[FRONTKN] QoQ 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- 15.32%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
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 87,620 84,871 88,888 87,049 80,144 83,830 88,665 -0.78%
PBT 27,918 24,723 24,490 26,119 23,103 22,549 24,425 9.32%
Tax -6,090 -6,479 -4,905 -5,642 -5,280 -6,206 -4,415 23.93%
NP 21,828 18,244 19,585 20,477 17,823 16,343 20,010 5.97%
-
NP to SH 20,329 17,007 18,199 19,049 16,518 15,404 18,683 5.79%
-
Tax Rate 21.81% 26.21% 20.03% 21.60% 22.85% 27.52% 18.08% -
Total Cost 65,792 66,627 69,303 66,572 62,321 67,487 68,655 -2.80%
-
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 12,575 - 15,719 - 10,479 - 8,383 31.07%
Div Payout % 61.86% - 86.38% - 63.44% - 44.87% -
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 24.91% 21.50% 22.03% 23.52% 22.24% 19.50% 22.57% -
ROE 4.85% 4.39% 4.82% 5.35% 4.78% 4.74% 5.75% -
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 8.36 8.10 8.48 8.31 7.65 8.00 8.46 -0.79%
EPS 1.94 1.62 1.74 1.82 1.58 1.47 1.78 5.91%
DPS 1.20 0.00 1.50 0.00 1.00 0.00 0.80 31.06%
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 5.51 5.34 5.59 5.48 5.04 5.27 5.58 -0.83%
EPS 1.28 1.07 1.15 1.20 1.04 0.97 1.18 5.57%
DPS 0.79 0.00 0.99 0.00 0.66 0.00 0.53 30.51%
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 30.26 22.35 27.00 20.71 17.52 12.38 8.33 136.49%
P/EPS 130.42 111.53 131.87 94.62 85.01 67.35 39.54 121.74%
EY 0.77 0.90 0.76 1.06 1.18 1.48 2.53 -54.78%
DY 0.47 0.00 0.66 0.00 0.75 0.00 1.13 -44.30%
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 44.13 28.28 28.88 23.60 20.40 16.38 10.52 160.33%
P/EPS 190.22 141.11 141.08 107.83 98.97 89.12 49.92 144.16%
EY 0.53 0.71 0.71 0.93 1.01 1.12 2.00 -58.77%
DY 0.33 0.00 0.61 0.00 0.64 0.00 0.90 -48.80%
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