[FRONTKN] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.69%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 356,171 348,428 340,952 339,911 339,688 338,496 340,132 3.11%
PBT 107,462 103,250 98,435 96,261 96,196 90,722 87,133 14.96%
Tax -24,810 -23,116 -22,306 -22,033 -21,543 -20,014 -20,970 11.82%
NP 82,652 80,134 76,129 74,228 74,653 70,708 66,163 15.94%
-
NP to SH 76,876 74,584 70,773 69,170 69,654 65,792 61,357 16.17%
-
Tax Rate 23.09% 22.39% 22.66% 22.89% 22.39% 22.06% 24.07% -
Total Cost 273,519 268,294 264,823 265,683 265,035 267,788 273,969 -0.10%
-
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,786 18.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 28,295 28,295 26,199 26,199 18,863 26,199 15,719 47.81%
Div Payout % 36.81% 37.94% 37.02% 37.88% 27.08% 39.82% 25.62% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,786 18.89%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.21% 23.00% 22.33% 21.84% 21.98% 20.89% 19.45% -
ROE 18.24% 17.79% 18.25% 18.33% 19.55% 19.02% 18.89% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.81 33.25 32.53 32.44 32.41 32.30 32.46 2.74%
EPS 7.30 7.12 6.75 6.60 6.65 6.28 5.86 15.72%
DPS 2.70 2.70 2.50 2.50 1.80 2.50 1.50 47.81%
NAPS 0.40 0.40 0.37 0.36 0.34 0.33 0.31 18.46%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.41 21.92 21.45 21.39 21.37 21.30 21.40 3.11%
EPS 4.84 4.69 4.45 4.35 4.38 4.14 3.86 16.23%
DPS 1.78 1.78 1.65 1.65 1.19 1.65 0.99 47.70%
NAPS 0.2651 0.2637 0.244 0.2374 0.2242 0.2176 0.2043 18.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.62 2.53 1.81 2.29 1.72 1.34 0.99 -
P/RPS 10.71 7.61 5.56 7.06 5.31 4.15 3.05 130.49%
P/EPS 49.61 35.55 26.80 34.69 25.88 21.34 16.90 104.61%
EY 2.02 2.81 3.73 2.88 3.86 4.69 5.92 -51.07%
DY 0.75 1.07 1.38 1.09 1.05 1.87 1.52 -37.47%
P/NAPS 9.05 6.33 4.89 6.36 5.06 4.06 3.19 100.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 -
Price 3.53 3.69 2.29 2.49 1.98 1.56 1.31 -
P/RPS 10.44 11.10 7.04 7.68 6.11 4.83 4.04 87.98%
P/EPS 48.37 51.85 33.91 37.73 29.79 24.85 22.37 66.97%
EY 2.07 1.93 2.95 2.65 3.36 4.02 4.47 -40.05%
DY 0.76 0.73 1.09 1.00 0.91 1.60 1.15 -24.07%
P/NAPS 8.83 9.23 6.19 6.92 5.82 4.73 4.23 63.11%

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