[FRONTKN] YoY 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- 15.32%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
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 134,566 116,592 94,792 87,049 85,857 78,617 64,592 13.00%
PBT 48,837 38,116 30,331 26,119 20,645 12,921 8,985 32.58%
Tax -10,803 -8,141 -7,336 -5,642 -4,113 -2,132 -1,628 37.06%
NP 38,034 29,975 22,995 20,477 16,532 10,789 7,357 31.47%
-
NP to SH 34,733 27,304 21,341 19,049 15,187 9,185 5,420 36.26%
-
Tax Rate 22.12% 21.36% 24.19% 21.60% 19.92% 16.50% 18.12% -
Total Cost 96,532 86,617 71,797 66,572 69,325 67,828 57,235 9.09%
-
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 - - - - 7,335 - - -
Div Payout % - - - - 48.30% - - -
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 28.26% 25.71% 24.26% 23.52% 19.26% 13.72% 11.39% -
ROE 6.70% 8.69% 5.06% 5.35% 4.83% 3.37% 2.15% -
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 8.57 11.14 9.00 8.31 8.19 7.50 6.16 5.65%
EPS 2.21 1.74 2.04 1.82 1.45 0.88 0.52 27.25%
DPS 0.00 0.00 0.00 0.00 0.70 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 8.47 7.34 5.96 5.48 5.40 4.95 4.06 13.03%
EPS 2.19 1.72 1.34 1.20 0.96 0.58 0.34 36.38%
DPS 0.00 0.00 0.00 0.00 0.46 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 32.10 32.41 40.23 20.71 11.11 5.13 2.35 54.57%
P/EPS 124.38 138.40 178.69 94.62 62.79 43.93 28.04 28.16%
EY 0.80 0.72 0.56 1.06 1.59 2.28 3.57 -22.05%
DY 0.00 0.00 0.00 0.00 0.77 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 29.19 34.12 40.01 23.60 10.13 5.00 2.60 49.61%
P/EPS 113.07 145.69 177.70 107.83 57.27 42.79 30.94 24.09%
EY 0.88 0.69 0.56 0.93 1.75 2.34 3.23 -19.47%
DY 0.00 0.00 0.00 0.00 0.84 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