[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -21.16%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 139,414 142,506 135,588 137,231 137,346 134,708 122,360 9.07%
PBT 14,456 17,696 16,232 8,108 11,208 5,494 4,732 110.39%
Tax -1,986 -2,900 -2,048 -556 -1,450 -634 312 -
NP 12,469 14,796 14,184 7,552 9,757 4,860 5,044 82.72%
-
NP to SH 12,501 14,766 14,324 8,115 10,293 5,516 5,968 63.63%
-
Tax Rate 13.74% 16.39% 12.62% 6.86% 12.94% 11.54% -6.59% -
Total Cost 126,945 127,710 121,404 129,679 127,589 129,848 117,316 5.39%
-
Net Worth 159,391 156,888 121,754 140,168 133,345 124,110 134,280 12.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,250 1,845 - - - - - -
Div Payout % 10.00% 12.50% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 159,391 156,888 121,754 140,168 133,345 124,110 134,280 12.09%
NOSH 937,599 922,874 716,200 737,727 701,818 689,499 745,999 16.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.94% 10.38% 10.46% 5.50% 7.10% 3.61% 4.12% -
ROE 7.84% 9.41% 11.76% 5.79% 7.72% 4.44% 4.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.87 15.44 18.93 18.60 19.57 19.54 16.40 -6.31%
EPS 1.33 1.60 2.00 1.10 1.47 0.80 0.80 40.29%
DPS 0.13 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.19 0.19 0.18 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 394,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.77 8.97 8.53 8.63 8.64 8.48 7.70 9.05%
EPS 0.79 0.93 0.90 0.51 0.65 0.35 0.38 62.81%
DPS 0.08 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0987 0.0766 0.0882 0.0839 0.0781 0.0845 12.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.13 0.14 0.23 0.22 0.28 0.24 -
P/RPS 1.08 0.84 0.74 1.24 1.12 1.43 1.46 -18.19%
P/EPS 12.00 8.13 7.00 20.91 15.00 35.00 30.00 -45.68%
EY 8.33 12.31 14.29 4.78 6.67 2.86 3.33 84.17%
DY 0.83 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.82 1.21 1.16 1.56 1.33 -20.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.17 0.16 0.12 0.14 0.20 0.24 0.31 -
P/RPS 1.14 1.04 0.63 0.75 1.02 1.23 1.89 -28.58%
P/EPS 12.75 10.00 6.00 12.73 13.64 30.00 38.75 -52.30%
EY 7.84 10.00 16.67 7.86 7.33 3.33 2.58 109.65%
DY 0.78 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.71 0.74 1.05 1.33 1.72 -30.31%

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