[FRONTKN] YoY TTM 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- 3.17%
YoY- 1531.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 348,428 338,496 311,689 277,795 258,348 332,467 226,179 7.46%
PBT 103,250 90,722 57,103 42,625 13,991 31,048 14,282 39.01%
Tax -23,116 -20,014 -14,592 -8,048 -6,834 -6,417 -5,529 26.89%
NP 80,134 70,708 42,511 34,577 7,157 24,631 8,753 44.58%
-
NP to SH 74,584 65,792 37,399 27,134 1,663 18,511 5,479 54.46%
-
Tax Rate 22.39% 22.06% 25.55% 18.88% 48.85% 20.67% 38.71% -
Total Cost 268,294 267,788 269,178 243,218 251,191 307,836 217,426 3.56%
-
Net Worth 419,187 345,829 293,431 272,471 239,152 272,601 217,311 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 28,295 26,199 - 5,239 - - - -
Div Payout % 37.94% 39.82% - 19.31% - - - -
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 419,187 345,829 293,431 272,471 239,152 272,601 217,311 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 23.00% 20.89% 13.64% 12.45% 2.77% 7.41% 3.87% -
ROE 17.79% 19.02% 12.75% 9.96% 0.70% 6.79% 2.52% -
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 33.25 32.30 29.74 26.51 24.85 31.71 22.90 6.40%
EPS 7.12 6.28 3.57 2.59 0.16 1.77 0.55 53.17%
DPS 2.70 2.50 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 21.92 21.30 19.61 17.48 16.25 20.92 14.23 7.45%
EPS 4.69 4.14 2.35 1.71 0.10 1.16 0.34 54.80%
DPS 1.78 1.65 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.2637 0.2176 0.1846 0.1714 0.1505 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 7.61 4.15 1.43 1.15 0.54 0.79 0.52 56.33%
P/EPS 35.55 21.34 11.91 11.78 84.41 14.16 21.63 8.62%
EY 2.81 4.69 8.40 8.49 1.18 7.06 4.62 -7.94%
DY 1.07 1.87 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 11.10 4.83 2.15 1.28 0.66 0.55 0.76 56.28%
P/EPS 51.85 24.85 17.93 13.13 103.17 9.91 31.55 8.62%
EY 1.93 4.02 5.58 7.62 0.97 10.09 3.17 -7.93%
DY 0.73 1.60 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