[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 21.73%
YoY- 67.61%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 438,313 356,377 334,697 318,070 288,272 248,304 283,621 7.51%
PBT 143,610 110,629 95,694 68,253 43,348 25,725 18,773 40.32%
Tax -34,441 -26,540 -22,837 -18,930 -9,818 -6,494 -5,708 34.89%
NP 109,169 84,089 72,857 49,322 33,529 19,230 13,065 42.40%
-
NP to SH 99,941 78,236 67,961 44,765 26,708 12,229 5,608 61.54%
-
Tax Rate 23.98% 23.99% 23.86% 27.74% 22.65% 25.24% 30.41% -
Total Cost 329,144 272,288 261,840 268,748 254,742 229,073 270,556 3.31%
-
Net Worth 314,044 421,374 356,309 314,390 272,471 251,544 272,591 2.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 20,936 16,854 13,972 9,781 - - - -
Div Payout % 20.95% 21.54% 20.56% 21.85% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 314,044 421,374 356,309 314,390 272,471 251,544 272,591 2.38%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.91% 23.60% 21.77% 15.51% 11.63% 7.74% 4.61% -
ROE 31.82% 18.57% 19.07% 14.24% 9.80% 4.86% 2.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 41.87 33.83 31.94 30.35 27.51 23.69 27.05 7.54%
EPS 6.36 7.47 6.48 4.27 2.55 1.17 0.55 50.32%
DPS 2.00 1.60 1.33 0.93 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.34 0.30 0.26 0.24 0.26 2.41%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 27.58 22.42 21.06 20.01 18.14 15.62 17.84 7.52%
EPS 6.29 4.92 4.28 2.82 1.68 0.77 0.35 61.77%
DPS 1.32 1.06 0.88 0.62 0.00 0.00 0.00 -
NAPS 0.1976 0.2651 0.2242 0.1978 0.1714 0.1583 0.1715 2.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.61 3.62 1.72 0.91 0.385 0.145 0.16 -
P/RPS 8.62 10.70 5.39 3.00 1.40 0.61 0.59 56.29%
P/EPS 37.81 48.74 26.52 21.30 15.11 12.43 29.91 3.97%
EY 2.64 2.05 3.77 4.69 6.62 8.05 3.34 -3.84%
DY 0.55 0.44 0.78 1.03 0.00 0.00 0.00 -
P/NAPS 12.03 9.05 5.06 3.03 1.48 0.60 0.62 63.85%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 03/11/21 03/11/20 05/11/19 07/11/18 21/11/17 25/11/16 24/11/15 -
Price 3.80 3.60 1.96 0.83 0.375 0.16 0.255 -
P/RPS 9.08 10.64 6.14 2.73 1.36 0.68 0.94 45.88%
P/EPS 39.80 48.47 30.22 19.43 14.71 13.71 47.67 -2.95%
EY 2.51 2.06 3.31 5.15 6.80 7.29 2.10 3.01%
DY 0.53 0.44 0.68 1.12 0.00 0.00 0.00 -
P/NAPS 12.67 9.00 5.76 2.77 1.44 0.67 0.98 53.14%

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