[FRONTKN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 31.24%
YoY- 749.25%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 296,580 291,820 277,795 270,113 261,844 254,085 258,348 9.60%
PBT 46,148 46,561 42,625 40,785 33,345 21,212 13,991 121.10%
Tax -9,739 -8,552 -8,048 -7,086 -6,059 -7,080 -6,834 26.55%
NP 36,409 38,009 34,577 33,699 27,286 14,132 7,157 194.91%
-
NP to SH 29,858 30,899 27,134 26,301 20,040 8,973 1,663 582.06%
-
Tax Rate 21.10% 18.37% 18.88% 17.37% 18.17% 33.38% 48.85% -
Total Cost 260,171 253,811 243,218 236,414 234,558 239,953 251,191 2.36%
-
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 239,152 11.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,239 5,239 5,239 - - - - -
Div Payout % 17.55% 16.96% 19.31% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 239,152 11.83%
NOSH 1,053,435 1,053,435 1,053,435 1,047,968 1,047,903 1,053,435 1,053,435 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.28% 13.02% 12.45% 12.48% 10.42% 5.56% 2.77% -
ROE 10.55% 11.34% 9.96% 9.65% 7.65% 3.57% 0.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.30 27.85 26.51 25.77 24.99 24.24 24.85 9.02%
EPS 2.85 2.95 2.59 2.51 1.91 0.86 0.16 578.48%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.26 0.25 0.24 0.23 11.24%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.66 18.36 17.48 16.99 16.47 15.99 16.25 9.63%
EPS 1.88 1.94 1.71 1.65 1.26 0.56 0.10 603.26%
DPS 0.33 0.33 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.1714 0.1714 0.1714 0.1648 0.1583 0.1505 11.80%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.46 0.385 0.305 0.24 0.17 0.145 0.135 -
P/RPS 1.63 1.38 1.15 0.93 0.68 0.60 0.54 108.44%
P/EPS 16.15 13.06 11.78 9.56 8.89 16.94 84.41 -66.69%
EY 6.19 7.66 8.49 10.46 11.25 5.90 1.18 200.99%
DY 1.09 1.30 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.48 1.17 0.92 0.68 0.60 0.59 102.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.455 0.375 0.34 0.28 0.215 0.16 0.165 -
P/RPS 1.61 1.35 1.28 1.09 0.86 0.66 0.66 80.91%
P/EPS 15.97 12.72 13.13 11.16 11.24 18.69 103.17 -71.07%
EY 6.26 7.86 7.62 8.96 8.89 5.35 0.97 245.45%
DY 1.10 1.33 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.44 1.31 1.08 0.86 0.67 0.72 76.34%

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