[FRONTKN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.29%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 327,218 318,929 311,689 300,439 296,580 291,820 277,795 11.50%
PBT 75,615 64,827 57,103 47,856 46,148 46,561 42,625 46.38%
Tax -18,613 -16,573 -14,592 -10,737 -9,739 -8,552 -8,048 74.61%
NP 57,002 48,254 42,511 37,119 36,409 38,009 34,577 39.42%
-
NP to SH 52,257 43,401 37,399 31,140 29,858 30,899 27,134 54.60%
-
Tax Rate 24.62% 25.56% 25.55% 22.44% 21.10% 18.37% 18.88% -
Total Cost 270,216 270,675 269,178 263,320 260,171 253,811 243,218 7.24%
-
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,719 7,335 - 5,239 5,239 5,239 5,239 107.61%
Div Payout % 30.08% 16.90% - 16.83% 17.55% 16.96% 19.31% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,870 314,390 293,431 284,427 282,951 272,471 272,471 12.40%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.42% 15.13% 13.64% 12.35% 12.28% 13.02% 12.45% -
ROE 16.09% 13.80% 12.75% 10.95% 10.55% 11.34% 9.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.22 30.43 29.74 28.52 28.30 27.85 26.51 11.48%
EPS 4.99 4.14 3.57 2.96 2.85 2.95 2.59 54.64%
DPS 1.50 0.70 0.00 0.50 0.50 0.50 0.50 107.59%
NAPS 0.31 0.30 0.28 0.27 0.27 0.26 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.70 20.18 19.72 19.01 18.76 18.46 17.57 11.51%
EPS 3.31 2.75 2.37 1.97 1.89 1.95 1.72 54.53%
DPS 0.99 0.46 0.00 0.33 0.33 0.33 0.33 107.59%
NAPS 0.2055 0.1989 0.1856 0.1799 0.179 0.1724 0.1724 12.38%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.705 0.91 0.425 0.42 0.46 0.385 0.305 -
P/RPS 2.26 2.99 1.43 1.47 1.63 1.38 1.15 56.70%
P/EPS 14.14 21.97 11.91 14.21 16.15 13.06 11.78 12.90%
EY 7.07 4.55 8.40 7.04 6.19 7.66 8.49 -11.45%
DY 2.13 0.77 0.00 1.19 1.09 1.30 1.64 18.98%
P/NAPS 2.27 3.03 1.52 1.56 1.70 1.48 1.17 55.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 07/11/18 07/08/18 26/04/18 26/02/18 21/11/17 24/08/17 -
Price 0.905 0.83 0.64 0.405 0.455 0.375 0.34 -
P/RPS 2.90 2.73 2.15 1.42 1.61 1.35 1.28 72.24%
P/EPS 18.15 20.04 17.93 13.70 15.97 12.72 13.13 24.01%
EY 5.51 4.99 5.58 7.30 6.26 7.86 7.62 -19.39%
DY 1.66 0.84 0.00 1.23 1.10 1.33 1.47 8.41%
P/NAPS 2.92 2.77 2.29 1.50 1.69 1.44 1.31 70.38%

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