[FRONTKN] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.99%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 101,036 88,888 88,665 80,376 75,616 67,857 105,052 -0.64%
PBT 31,280 24,490 24,425 13,637 14,051 3,452 9,916 21.08%
Tax -6,030 -4,905 -4,415 -2,375 -1,188 -2,209 -1,743 22.95%
NP 25,250 19,585 20,010 11,262 12,863 1,243 8,173 20.66%
-
NP to SH 23,290 18,199 18,683 9,827 10,868 -161 7,157 21.71%
-
Tax Rate 19.28% 20.03% 18.08% 17.42% 8.45% 63.99% 17.58% -
Total Cost 75,786 69,303 68,655 69,114 62,753 66,614 96,879 -4.00%
-
Net Worth 440,146 377,268 324,870 282,951 261,975 272,575 241,859 10.48%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 29,343 15,719 8,383 - - - - -
Div Payout % 125.99% 86.38% 44.87% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 440,146 377,268 324,870 282,951 261,975 272,575 241,859 10.48%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 0.74%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.99% 22.03% 22.57% 14.01% 17.01% 1.83% 7.78% -
ROE 5.29% 4.82% 5.75% 3.47% 4.15% -0.06% 2.96% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.64 8.48 8.46 7.67 7.22 6.47 10.42 -1.28%
EPS 2.22 1.74 1.78 0.94 1.04 -0.02 0.71 20.90%
DPS 2.80 1.50 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.36 0.31 0.27 0.25 0.26 0.24 9.76%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.39 5.62 5.61 5.08 4.78 4.29 6.65 -0.66%
EPS 1.47 1.15 1.18 0.62 0.69 -0.01 0.45 21.78%
DPS 1.86 0.99 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.2785 0.2387 0.2055 0.179 0.1657 0.1724 0.153 10.48%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.55 2.29 0.705 0.46 0.17 0.19 0.14 -
P/RPS 36.82 27.00 8.33 6.00 2.36 2.94 1.34 73.62%
P/EPS 159.74 131.87 39.54 49.06 16.39 -1,237.20 19.71 41.68%
EY 0.63 0.76 2.53 2.04 6.10 -0.08 5.07 -29.33%
DY 0.79 0.66 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 8.45 6.36 2.27 1.70 0.68 0.73 0.58 56.21%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 18/02/20 12/02/19 26/02/18 23/02/17 24/02/16 27/02/15 -
Price 5.17 2.45 0.89 0.455 0.215 0.175 0.18 -
P/RPS 53.62 28.88 10.52 5.93 2.98 2.70 1.73 77.14%
P/EPS 232.63 141.08 49.92 48.52 20.73 -1,139.53 25.35 44.64%
EY 0.43 0.71 2.00 2.06 4.82 -0.09 3.95 -30.87%
DY 0.54 0.61 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 12.31 6.81 2.87 1.69 0.86 0.67 0.75 59.34%

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