[FRONTKN] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.41%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 450,222 368,319 339,911 327,218 296,580 261,844 280,573 8.19%
PBT 149,491 114,252 96,261 75,615 46,148 33,345 15,998 45.08%
Tax -35,269 -25,935 -22,033 -18,613 -9,739 -6,059 -6,490 32.56%
NP 114,222 88,317 74,228 57,002 36,409 27,286 9,508 51.27%
-
NP to SH 104,504 81,967 69,170 52,257 29,858 20,040 4,007 72.12%
-
Tax Rate 23.59% 22.70% 22.89% 24.62% 21.10% 18.17% 40.57% -
Total Cost 336,000 280,002 265,683 270,216 260,171 234,558 271,065 3.64%
-
Net Worth 502,704 440,146 377,268 324,870 282,951 261,975 209,299 15.70%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 62,847 41,918 26,199 15,719 5,239 - - -
Div Payout % 60.14% 51.14% 37.88% 30.08% 17.55% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 502,704 440,146 377,268 324,870 282,951 261,975 209,299 15.70%
NOSH 1,580,152 1,053,435 1,053,435 1,053,435 1,053,435 1,047,903 1,053,435 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.37% 23.98% 21.84% 17.42% 12.28% 10.42% 3.39% -
ROE 20.79% 18.62% 18.33% 16.09% 10.55% 7.65% 1.91% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.66 35.15 32.44 31.22 28.30 24.99 34.85 -3.20%
EPS 6.65 7.82 6.60 4.99 2.85 1.91 0.50 53.86%
DPS 4.00 4.00 2.50 1.50 0.50 0.00 0.00 -
NAPS 0.32 0.42 0.36 0.31 0.27 0.25 0.26 3.51%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.33 23.17 21.39 20.59 18.66 16.47 17.65 8.19%
EPS 6.58 5.16 4.35 3.29 1.88 1.26 0.25 72.38%
DPS 3.95 2.64 1.65 0.99 0.33 0.00 0.00 -
NAPS 0.3163 0.2769 0.2374 0.2044 0.178 0.1648 0.1317 15.70%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.00 3.55 2.29 0.705 0.46 0.17 0.19 -
P/RPS 13.96 10.10 7.06 2.26 1.63 0.68 0.55 71.34%
P/EPS 60.13 45.39 34.69 14.14 16.15 8.89 38.17 7.86%
EY 1.66 2.20 2.88 7.07 6.19 11.25 2.62 -7.31%
DY 1.00 1.13 1.09 2.13 1.09 0.00 0.00 -
P/NAPS 12.50 8.45 6.36 2.27 1.70 0.68 0.73 60.47%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 18/02/20 12/02/19 26/02/18 23/02/17 24/02/16 -
Price 3.05 5.30 2.49 0.905 0.455 0.215 0.175 -
P/RPS 10.64 15.08 7.68 2.90 1.61 0.86 0.50 66.38%
P/EPS 45.85 67.76 37.73 18.15 15.97 11.24 35.16 4.51%
EY 2.18 1.48 2.65 5.51 6.26 8.89 2.84 -4.30%
DY 1.31 0.75 1.00 1.66 1.10 0.00 0.00 -
P/NAPS 9.53 12.62 6.92 2.92 1.69 0.86 0.67 55.59%

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