[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 76.51%
YoY- 140.01%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 146,704 139,414 142,506 135,588 137,231 137,346 134,708 5.83%
PBT 13,104 14,456 17,696 16,232 8,108 11,208 5,494 78.23%
Tax -1,001 -1,986 -2,900 -2,048 -556 -1,450 -634 35.47%
NP 12,103 12,469 14,796 14,184 7,552 9,757 4,860 83.42%
-
NP to SH 11,989 12,501 14,766 14,324 8,115 10,293 5,516 67.55%
-
Tax Rate 7.64% 13.74% 16.39% 12.62% 6.86% 12.94% 11.54% -
Total Cost 134,601 126,945 127,710 121,404 129,679 127,589 129,848 2.41%
-
Net Worth 191,528 159,391 156,888 121,754 140,168 133,345 124,110 33.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 957 1,250 1,845 - - - - -
Div Payout % 7.99% 10.00% 12.50% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 191,528 159,391 156,888 121,754 140,168 133,345 124,110 33.43%
NOSH 957,642 937,599 922,874 716,200 737,727 701,818 689,499 24.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.25% 8.94% 10.38% 10.46% 5.50% 7.10% 3.61% -
ROE 6.26% 7.84% 9.41% 11.76% 5.79% 7.72% 4.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.32 14.87 15.44 18.93 18.60 19.57 19.54 -14.93%
EPS 1.25 1.33 1.60 2.00 1.10 1.47 0.80 34.54%
DPS 0.10 0.13 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.17 0.19 0.19 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 716,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.23 8.77 8.97 8.53 8.63 8.64 8.48 5.79%
EPS 0.75 0.79 0.93 0.90 0.51 0.65 0.35 65.98%
DPS 0.06 0.08 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.1003 0.0987 0.0766 0.0882 0.0839 0.0781 33.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.16 0.13 0.14 0.23 0.22 0.28 -
P/RPS 1.11 1.08 0.84 0.74 1.24 1.12 1.43 -15.49%
P/EPS 13.58 12.00 8.13 7.00 20.91 15.00 35.00 -46.71%
EY 7.36 8.33 12.31 14.29 4.78 6.67 2.86 87.46%
DY 0.59 0.83 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.76 0.82 1.21 1.16 1.56 -33.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 -
Price 0.18 0.17 0.16 0.12 0.14 0.20 0.24 -
P/RPS 1.17 1.14 1.04 0.63 0.75 1.02 1.23 -3.27%
P/EPS 14.38 12.75 10.00 6.00 12.73 13.64 30.00 -38.66%
EY 6.96 7.84 10.00 16.67 7.86 7.33 3.33 63.25%
DY 0.56 0.78 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.94 0.71 0.74 1.05 1.33 -22.86%

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