[FRONTKN] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 7.23%
YoY- 75.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 340,952 339,911 339,688 338,496 340,132 327,218 318,929 4.54%
PBT 98,435 96,261 96,196 90,722 87,133 75,615 64,827 32.07%
Tax -22,306 -22,033 -21,543 -20,014 -20,970 -18,613 -16,573 21.88%
NP 76,129 74,228 74,653 70,708 66,163 57,002 48,254 35.48%
-
NP to SH 70,773 69,170 69,654 65,792 61,357 52,257 43,401 38.49%
-
Tax Rate 22.66% 22.89% 22.39% 22.06% 24.07% 24.62% 25.56% -
Total Cost 264,823 265,683 265,035 267,788 273,969 270,216 270,675 -1.44%
-
Net Worth 387,748 377,268 356,309 345,829 324,786 324,870 314,390 14.99%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 26,199 26,199 18,863 26,199 15,719 15,719 7,335 133.48%
Div Payout % 37.02% 37.88% 27.08% 39.82% 25.62% 30.08% 16.90% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 387,748 377,268 356,309 345,829 324,786 324,870 314,390 14.99%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 22.33% 21.84% 21.98% 20.89% 19.45% 17.42% 15.13% -
ROE 18.25% 18.33% 19.55% 19.02% 18.89% 16.09% 13.80% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.53 32.44 32.41 32.30 32.46 31.22 30.43 4.54%
EPS 6.75 6.60 6.65 6.28 5.86 4.99 4.14 38.48%
DPS 2.50 2.50 1.80 2.50 1.50 1.50 0.70 133.46%
NAPS 0.37 0.36 0.34 0.33 0.31 0.31 0.30 14.99%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 21.45 21.39 21.37 21.30 21.40 20.59 20.07 4.52%
EPS 4.45 4.35 4.38 4.14 3.86 3.29 2.73 38.46%
DPS 1.65 1.65 1.19 1.65 0.99 0.99 0.46 134.14%
NAPS 0.244 0.2374 0.2242 0.2176 0.2043 0.2044 0.1978 15.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.81 2.29 1.72 1.34 0.99 0.705 0.91 -
P/RPS 5.56 7.06 5.31 4.15 3.05 2.26 2.99 51.16%
P/EPS 26.80 34.69 25.88 21.34 16.90 14.14 21.97 14.15%
EY 3.73 2.88 3.86 4.69 5.92 7.07 4.55 -12.39%
DY 1.38 1.09 1.05 1.87 1.52 2.13 0.77 47.49%
P/NAPS 4.89 6.36 5.06 4.06 3.19 2.27 3.03 37.54%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 12/02/19 07/11/18 -
Price 2.29 2.49 1.98 1.56 1.31 0.905 0.83 -
P/RPS 7.04 7.68 6.11 4.83 4.04 2.90 2.73 87.94%
P/EPS 33.91 37.73 29.79 24.85 22.37 18.15 20.04 41.95%
EY 2.95 2.65 3.36 4.02 4.47 5.51 4.99 -29.53%
DY 1.09 1.00 0.91 1.60 1.15 1.66 0.84 18.94%
P/NAPS 6.19 6.92 5.82 4.73 4.23 2.92 2.77 70.84%

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