[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.45%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 509,213 438,313 356,377 334,697 318,070 288,272 248,304 12.70%
PBT 179,037 143,610 110,629 95,694 68,253 43,348 25,725 38.15%
Tax -43,201 -34,441 -26,540 -22,837 -18,930 -9,818 -6,494 37.12%
NP 135,836 109,169 84,089 72,857 49,322 33,529 19,230 38.49%
-
NP to SH 124,598 99,941 78,236 67,961 44,765 26,708 12,229 47.21%
-
Tax Rate 24.13% 23.98% 23.99% 23.86% 27.74% 22.65% 25.24% -
Total Cost 373,377 329,144 272,288 261,840 268,748 254,742 229,073 8.47%
-
Net Worth 518,414 314,044 421,374 356,309 314,390 272,471 251,544 12.80%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 33,513 20,936 16,854 13,972 9,781 - - -
Div Payout % 26.90% 20.95% 21.54% 20.56% 21.85% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 518,414 314,044 421,374 356,309 314,390 272,471 251,544 12.80%
NOSH 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 6.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 26.68% 24.91% 23.60% 21.77% 15.51% 11.63% 7.74% -
ROE 24.03% 31.82% 18.57% 19.07% 14.24% 9.80% 4.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.41 41.87 33.83 31.94 30.35 27.51 23.69 5.35%
EPS 7.93 6.36 7.47 6.48 4.27 2.55 1.17 37.54%
DPS 2.13 2.00 1.60 1.33 0.93 0.00 0.00 -
NAPS 0.33 0.30 0.40 0.34 0.30 0.26 0.24 5.44%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.04 27.58 22.42 21.06 20.01 18.14 15.62 12.71%
EPS 7.84 6.29 4.92 4.28 2.82 1.68 0.77 47.19%
DPS 2.11 1.32 1.06 0.88 0.62 0.00 0.00 -
NAPS 0.3262 0.1976 0.2651 0.2242 0.1978 0.1714 0.1583 12.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.75 3.61 3.62 1.72 0.91 0.385 0.145 -
P/RPS 8.48 8.62 10.70 5.39 3.00 1.40 0.61 55.03%
P/EPS 34.67 37.81 48.74 26.52 21.30 15.11 12.43 18.63%
EY 2.88 2.64 2.05 3.77 4.69 6.62 8.05 -15.73%
DY 0.78 0.55 0.44 0.78 1.03 0.00 0.00 -
P/NAPS 8.33 12.03 9.05 5.06 3.03 1.48 0.60 54.99%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 02/11/22 03/11/21 03/11/20 05/11/19 07/11/18 21/11/17 25/11/16 -
Price 2.50 3.80 3.60 1.96 0.83 0.375 0.16 -
P/RPS 7.71 9.08 10.64 6.14 2.73 1.36 0.68 49.85%
P/EPS 31.52 39.80 48.47 30.22 19.43 14.71 13.71 14.87%
EY 3.17 2.51 2.06 3.31 5.15 6.80 7.29 -12.95%
DY 0.85 0.53 0.44 0.68 1.12 0.00 0.00 -
P/NAPS 7.58 12.67 9.00 5.76 2.77 1.44 0.67 49.80%

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