[FRONTKN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.88%
YoY- 244.36%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 356,171 339,688 318,929 291,820 254,085 317,768 259,194 5.43%
PBT 107,462 96,196 64,827 46,561 21,212 23,996 20,743 31.50%
Tax -24,810 -21,543 -16,573 -8,552 -7,080 -6,024 -6,929 23.66%
NP 82,652 74,653 48,254 38,009 14,132 17,972 13,814 34.70%
-
NP to SH 76,876 69,654 43,401 30,899 8,973 11,363 9,171 42.48%
-
Tax Rate 23.09% 22.39% 25.56% 18.37% 33.38% 25.10% 33.40% -
Total Cost 273,519 265,035 270,675 253,811 239,953 299,796 245,380 1.82%
-
Net Worth 421,374 356,309 314,390 272,471 251,544 272,591 232,565 10.40%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 28,295 18,863 7,335 5,239 - - - -
Div Payout % 36.81% 27.08% 16.90% 16.96% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 421,374 356,309 314,390 272,471 251,544 272,591 232,565 10.40%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,011,153 0.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.21% 21.98% 15.13% 13.02% 5.56% 5.66% 5.33% -
ROE 18.24% 19.55% 13.80% 11.34% 3.57% 4.17% 3.94% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.81 32.41 30.43 27.85 24.24 30.31 25.63 4.72%
EPS 7.30 6.65 4.14 2.95 0.86 1.08 0.91 41.44%
DPS 2.70 1.80 0.70 0.50 0.00 0.00 0.00 -
NAPS 0.40 0.34 0.30 0.26 0.24 0.26 0.23 9.65%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.41 21.37 20.07 18.36 15.99 19.99 16.31 5.43%
EPS 4.84 4.38 2.73 1.94 0.56 0.71 0.58 42.37%
DPS 1.78 1.19 0.46 0.33 0.00 0.00 0.00 -
NAPS 0.2651 0.2242 0.1978 0.1714 0.1583 0.1715 0.1463 10.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.62 1.72 0.91 0.385 0.145 0.16 0.16 -
P/RPS 10.71 5.31 2.99 1.38 0.60 0.53 0.62 60.71%
P/EPS 49.61 25.88 21.97 13.06 16.94 14.76 17.64 18.78%
EY 2.02 3.86 4.55 7.66 5.90 6.77 5.67 -15.79%
DY 0.75 1.05 0.77 1.30 0.00 0.00 0.00 -
P/NAPS 9.05 5.06 3.03 1.48 0.60 0.62 0.70 53.14%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 03/11/20 05/11/19 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 -
Price 3.53 1.98 0.83 0.375 0.16 0.255 0.175 -
P/RPS 10.44 6.11 2.73 1.35 0.66 0.84 0.68 57.58%
P/EPS 48.37 29.79 20.04 12.72 18.69 23.53 19.29 16.54%
EY 2.07 3.36 4.99 7.86 5.35 4.25 5.18 -14.16%
DY 0.76 0.91 0.84 1.33 0.00 0.00 0.00 -
P/NAPS 8.83 5.82 2.77 1.44 0.67 0.98 0.76 50.43%

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