[FRONTKN] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 15.97%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 87,620 80,144 81,780 70,530 62,848 66,643 73,037 3.07%
PBT 27,918 23,103 19,514 10,267 8,426 1,555 3,437 41.73%
Tax -6,090 -5,280 -6,236 -2,381 -1,419 -524 -750 41.72%
NP 21,828 17,823 13,278 7,886 7,007 1,031 2,687 41.73%
-
NP to SH 20,329 16,518 12,083 5,824 4,991 -723 1,778 50.03%
-
Tax Rate 21.81% 22.85% 31.96% 23.19% 16.84% 33.70% 21.82% -
Total Cost 65,792 62,321 68,502 62,644 55,841 65,612 70,350 -1.10%
-
Net Worth 419,187 345,829 293,431 272,471 241,078 272,601 217,311 11.56%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 12,575 10,479 - 5,239 - - - -
Div Payout % 61.86% 63.44% - 89.97% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 419,187 345,829 293,431 272,471 241,078 272,601 217,311 11.56%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 987,777 1.07%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 24.91% 22.24% 16.24% 11.18% 11.15% 1.55% 3.68% -
ROE 4.85% 4.78% 4.12% 2.14% 2.07% -0.27% 0.82% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.36 7.65 7.80 6.73 6.00 6.36 7.39 2.07%
EPS 1.94 1.58 1.15 0.56 0.48 -0.07 0.18 48.57%
DPS 1.20 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.40 0.33 0.28 0.26 0.23 0.26 0.22 10.46%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.51 5.04 5.15 4.44 3.95 4.19 4.60 3.05%
EPS 1.28 1.04 0.76 0.37 0.31 -0.05 0.11 50.47%
DPS 0.79 0.66 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.2637 0.2176 0.1846 0.1714 0.1517 0.1715 0.1367 11.56%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.53 1.34 0.425 0.305 0.135 0.25 0.12 -
P/RPS 30.26 17.52 5.45 4.53 2.25 3.93 1.62 62.81%
P/EPS 130.42 85.01 36.86 54.88 28.35 -362.54 66.67 11.82%
EY 0.77 1.18 2.71 1.82 3.53 -0.28 1.50 -10.50%
DY 0.47 0.75 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 6.33 4.06 1.52 1.17 0.59 0.96 0.55 50.20%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 04/08/20 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 -
Price 3.69 1.56 0.64 0.34 0.165 0.175 0.175 -
P/RPS 44.13 20.40 8.20 5.05 2.75 2.75 2.37 62.73%
P/EPS 190.22 98.97 55.51 61.18 34.65 -253.78 97.22 11.82%
EY 0.53 1.01 1.80 1.63 2.89 -0.39 1.03 -10.47%
DY 0.33 0.64 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 9.23 4.73 2.29 1.31 0.72 0.67 0.80 50.26%

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