[FRONTKN] YoY Annualized Quarter 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- -15.55%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 414,068 339,484 335,320 283,664 268,228 235,152 308,872 5.00%
PBT 140,224 98,892 90,196 44,124 37,292 7,532 43,044 21.73%
Tax -40,596 -25,916 -24,824 -15,396 -11,404 -7,296 -9,500 27.35%
NP 99,628 72,976 65,372 28,728 25,888 236 33,544 19.87%
-
NP to SH 91,656 68,028 61,616 25,216 20,088 -4,956 27,276 22.36%
-
Tax Rate 28.95% 26.21% 27.52% 34.89% 30.58% 96.87% 22.07% -
Total Cost 314,440 266,508 269,948 254,936 242,340 234,916 275,328 2.23%
-
Net Worth 440,146 387,748 324,846 284,427 272,471 230,625 255,039 9.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 440,146 387,748 324,846 284,427 272,471 230,625 255,039 9.51%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.06% 21.50% 19.50% 10.13% 9.65% 0.10% 10.86% -
ROE 20.82% 17.54% 18.97% 8.87% 7.37% -2.15% 10.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.51 32.39 32.00 26.93 25.60 22.43 30.28 4.53%
EPS 8.76 6.48 5.88 2.40 1.92 -0.48 2.68 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.31 0.27 0.26 0.22 0.25 9.02%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.05 21.36 21.10 17.85 16.88 14.80 19.43 5.00%
EPS 5.77 4.28 3.88 1.59 1.26 -0.31 1.72 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.244 0.2044 0.179 0.1714 0.1451 0.1605 9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.08 1.81 0.99 0.42 0.24 0.175 0.18 -
P/RPS 12.86 5.59 3.09 1.56 0.94 0.78 0.59 67.05%
P/EPS 58.08 27.88 16.84 17.55 12.52 -37.02 6.73 43.17%
EY 1.72 3.59 5.94 5.70 7.99 -2.70 14.85 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.10 4.89 3.19 1.56 0.92 0.80 0.72 59.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 12/05/20 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 -
Price 3.40 2.29 1.31 0.405 0.28 0.155 0.255 -
P/RPS 8.61 7.07 4.09 1.50 1.09 0.69 0.84 47.33%
P/EPS 38.87 35.28 22.28 16.92 14.61 -32.79 9.54 26.35%
EY 2.57 2.83 4.49 5.91 6.85 -3.05 10.49 -20.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 6.19 4.23 1.50 1.08 0.70 1.02 41.20%

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