[FRONTKN] YoY Annualized Quarter 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- 1.78%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 517,183 450,222 368,319 339,911 327,218 296,580 261,844 12.00%
PBT 174,791 149,491 114,252 96,261 75,615 46,148 33,345 31.78%
Tax -39,623 -35,269 -25,935 -22,033 -18,613 -9,739 -6,059 36.72%
NP 135,168 114,222 88,317 74,228 57,002 36,409 27,286 30.54%
-
NP to SH 123,292 104,504 81,967 69,170 52,257 29,858 20,040 35.34%
-
Tax Rate 22.67% 23.59% 22.70% 22.89% 24.62% 21.10% 18.17% -
Total Cost 382,015 336,000 280,002 265,683 270,216 260,171 234,558 8.46%
-
Net Worth 549,833 502,704 440,146 377,268 324,870 282,951 261,975 13.14%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 65,979 62,838 41,918 26,199 15,719 5,239 - -
Div Payout % 53.52% 60.13% 51.14% 37.88% 30.08% 17.55% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 549,833 502,704 440,146 377,268 324,870 282,951 261,975 13.14%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 26.14% 25.37% 23.98% 21.84% 17.42% 12.28% 10.42% -
ROE 22.42% 20.79% 18.62% 18.33% 16.09% 10.55% 7.65% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 32.92 28.66 35.15 32.44 31.22 28.30 24.99 4.69%
EPS 7.85 6.65 7.82 6.60 4.99 2.85 1.91 26.54%
DPS 4.20 4.00 4.00 2.50 1.50 0.50 0.00 -
NAPS 0.35 0.32 0.42 0.36 0.31 0.27 0.25 5.76%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 32.54 28.33 23.17 21.39 20.59 18.66 16.47 12.01%
EPS 7.76 6.58 5.16 4.35 3.29 1.88 1.26 35.36%
DPS 4.15 3.95 2.64 1.65 0.99 0.33 0.00 -
NAPS 0.3459 0.3163 0.2769 0.2374 0.2044 0.178 0.1648 13.14%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.08 4.00 3.55 2.29 0.705 0.46 0.17 -
P/RPS 9.36 13.96 10.10 7.06 2.26 1.63 0.68 54.77%
P/EPS 39.24 60.13 45.39 34.69 14.14 16.15 8.89 28.06%
EY 2.55 1.66 2.20 2.88 7.07 6.19 11.25 -21.90%
DY 1.36 1.00 1.13 1.09 2.13 1.09 0.00 -
P/NAPS 8.80 12.50 8.45 6.36 2.27 1.70 0.68 53.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 24/02/21 18/02/20 12/02/19 26/02/18 23/02/17 -
Price 3.15 3.08 5.17 2.45 0.89 0.455 0.215 -
P/RPS 9.57 10.75 14.71 7.55 2.85 1.61 0.86 49.39%
P/EPS 40.14 46.30 66.10 37.12 17.85 15.97 11.24 23.62%
EY 2.49 2.16 1.51 2.69 5.60 6.26 8.89 -19.10%
DY 1.33 1.30 0.77 1.02 1.69 1.10 0.00 -
P/NAPS 9.00 9.63 12.31 6.81 2.87 1.69 0.86 47.86%

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