[FRONTKN] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 20.1%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 340,132 327,218 318,929 311,689 300,439 296,580 291,820 10.76%
PBT 87,133 75,615 64,827 57,103 47,856 46,148 46,561 51.91%
Tax -20,970 -18,613 -16,573 -14,592 -10,737 -9,739 -8,552 81.93%
NP 66,163 57,002 48,254 42,511 37,119 36,409 38,009 44.75%
-
NP to SH 61,357 52,257 43,401 37,399 31,140 29,858 30,899 58.05%
-
Tax Rate 24.07% 24.62% 25.56% 25.55% 22.44% 21.10% 18.37% -
Total Cost 273,969 270,216 270,675 269,178 263,320 260,171 253,811 5.23%
-
Net Worth 324,786 324,870 314,390 293,431 284,427 282,951 272,471 12.43%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,719 15,719 7,335 - 5,239 5,239 5,239 108.16%
Div Payout % 25.62% 30.08% 16.90% - 16.83% 17.55% 16.96% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 324,786 324,870 314,390 293,431 284,427 282,951 272,471 12.43%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 19.45% 17.42% 15.13% 13.64% 12.35% 12.28% 13.02% -
ROE 18.89% 16.09% 13.80% 12.75% 10.95% 10.55% 11.34% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 32.46 31.22 30.43 29.74 28.52 28.30 27.85 10.76%
EPS 5.86 4.99 4.14 3.57 2.96 2.85 2.95 58.08%
DPS 1.50 1.50 0.70 0.00 0.50 0.50 0.50 108.14%
NAPS 0.31 0.31 0.30 0.28 0.27 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.40 20.59 20.07 19.61 18.90 18.66 18.36 10.76%
EPS 3.86 3.29 2.73 2.35 1.96 1.88 1.94 58.26%
DPS 0.99 0.99 0.46 0.00 0.33 0.33 0.33 108.14%
NAPS 0.2043 0.2044 0.1978 0.1846 0.179 0.178 0.1714 12.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.99 0.705 0.91 0.425 0.42 0.46 0.385 -
P/RPS 3.05 2.26 2.99 1.43 1.47 1.63 1.38 69.75%
P/EPS 16.90 14.14 21.97 11.91 14.21 16.15 13.06 18.76%
EY 5.92 7.07 4.55 8.40 7.04 6.19 7.66 -15.79%
DY 1.52 2.13 0.77 0.00 1.19 1.09 1.30 10.99%
P/NAPS 3.19 2.27 3.03 1.52 1.56 1.70 1.48 66.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/04/19 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 -
Price 1.31 0.905 0.83 0.64 0.405 0.455 0.375 -
P/RPS 4.04 2.90 2.73 2.15 1.42 1.61 1.35 107.80%
P/EPS 22.37 18.15 20.04 17.93 13.70 15.97 12.72 45.74%
EY 4.47 5.51 4.99 5.58 7.30 6.26 7.86 -31.38%
DY 1.15 1.66 0.84 0.00 1.23 1.10 1.33 -9.24%
P/NAPS 4.23 2.92 2.77 2.29 1.50 1.69 1.44 105.24%

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