[FRONTKN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.29%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 386,965 340,952 340,132 300,439 270,113 262,143 338,861 2.23%
PBT 124,585 98,435 87,133 47,856 40,785 7,120 32,930 24.80%
Tax -29,605 -22,306 -20,970 -10,737 -7,086 -5,939 -6,643 28.25%
NP 94,980 76,129 66,163 37,119 33,699 1,181 26,287 23.85%
-
NP to SH 87,874 70,773 61,357 31,140 26,301 -4,051 21,012 26.90%
-
Tax Rate 23.76% 22.66% 24.07% 22.44% 17.37% 83.41% 20.17% -
Total Cost 291,985 264,823 273,969 263,320 236,414 260,962 312,574 -1.12%
-
Net Worth 440,146 387,748 324,786 284,427 272,471 227,150 255,039 9.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 41,918 26,199 15,719 5,239 - - - -
Div Payout % 47.70% 37.02% 25.62% 16.83% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 440,146 387,748 324,786 284,427 272,471 227,150 255,039 9.51%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,047,968 1,053,435 1,053,435 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.54% 22.33% 19.45% 12.35% 12.48% 0.45% 7.76% -
ROE 19.96% 18.25% 18.89% 10.95% 9.65% -1.78% 8.24% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.93 32.53 32.46 28.52 25.77 25.39 33.22 1.77%
EPS 8.39 6.75 5.86 2.96 2.51 -0.39 2.06 26.34%
DPS 4.00 2.50 1.50 0.50 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.31 0.27 0.26 0.22 0.25 9.02%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.35 21.45 21.40 18.90 16.99 16.49 21.32 2.23%
EPS 5.53 4.45 3.86 1.96 1.65 -0.25 1.32 26.93%
DPS 2.64 1.65 0.99 0.33 0.00 0.00 0.00 -
NAPS 0.2769 0.244 0.2043 0.179 0.1714 0.1429 0.1605 9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.08 1.81 0.99 0.42 0.24 0.175 0.18 -
P/RPS 13.76 5.56 3.05 1.47 0.93 0.69 0.54 71.45%
P/EPS 60.58 26.80 16.90 14.21 9.56 -44.60 8.74 38.04%
EY 1.65 3.73 5.92 7.04 10.46 -2.24 11.44 -27.56%
DY 0.79 1.38 1.52 1.19 0.00 0.00 0.00 -
P/NAPS 12.10 4.89 3.19 1.56 0.92 0.80 0.72 59.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 12/05/20 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 -
Price 3.37 2.29 1.31 0.405 0.28 0.155 0.255 -
P/RPS 9.13 7.04 4.04 1.42 1.09 0.61 0.77 50.95%
P/EPS 40.19 33.91 22.37 13.70 11.16 -39.51 12.38 21.66%
EY 2.49 2.95 4.47 7.30 8.96 -2.53 8.08 -17.79%
DY 1.19 1.09 1.15 1.23 0.00 0.00 0.00 -
P/NAPS 8.02 6.19 4.23 1.50 1.08 0.70 1.02 40.96%

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