[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 35.52%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 198,123 195,196 201,580 216,732 146,704 139,414 142,506 24.49%
PBT 2,999 8,413 10,558 20,408 13,104 14,456 17,696 -69.27%
Tax 485 -1,482 -1,476 -3,648 -1,001 -1,986 -2,900 -
NP 3,484 6,930 9,082 16,760 12,103 12,469 14,796 -61.76%
-
NP to SH 2,484 5,642 8,334 16,248 11,989 12,501 14,766 -69.42%
-
Tax Rate -16.17% 17.62% 13.98% 17.88% 7.64% 13.74% 16.39% -
Total Cost 194,639 188,265 192,498 199,972 134,601 126,945 127,710 32.33%
-
Net Worth 206,249 211,599 213,431 203,099 191,528 159,391 156,888 19.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 982 1,343 2,032 4,061 957 1,250 1,845 -34.24%
Div Payout % 39.54% 23.81% 24.39% 25.00% 7.99% 10.00% 12.50% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 206,249 211,599 213,431 203,099 191,528 159,391 156,888 19.94%
NOSH 982,142 1,007,618 1,016,341 1,015,499 957,642 937,599 922,874 4.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.76% 3.55% 4.51% 7.73% 8.25% 8.94% 10.38% -
ROE 1.20% 2.67% 3.90% 8.00% 6.26% 7.84% 9.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.17 19.37 19.83 21.34 15.32 14.87 15.44 19.44%
EPS 0.25 0.56 0.82 1.60 1.25 1.33 1.60 -70.89%
DPS 0.10 0.13 0.20 0.40 0.10 0.13 0.20 -36.92%
NAPS 0.21 0.21 0.21 0.20 0.20 0.17 0.17 15.08%
Adjusted Per Share Value based on latest NOSH - 1,015,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.47 12.28 12.68 13.64 9.23 8.77 8.97 24.48%
EPS 0.16 0.36 0.52 1.02 0.75 0.79 0.93 -68.96%
DPS 0.06 0.08 0.13 0.26 0.06 0.08 0.12 -36.92%
NAPS 0.1298 0.1331 0.1343 0.1278 0.1205 0.1003 0.0987 19.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.10 0.16 0.19 0.17 0.16 0.13 -
P/RPS 0.59 0.52 0.81 0.89 1.11 1.08 0.84 -20.93%
P/EPS 47.45 17.86 19.51 11.87 13.58 12.00 8.13 223.12%
EY 2.11 5.60 5.13 8.42 7.36 8.33 12.31 -69.04%
DY 0.83 1.33 1.25 2.11 0.59 0.83 1.54 -33.69%
P/NAPS 0.57 0.48 0.76 0.95 0.85 0.94 0.76 -17.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 0.12 0.12 0.12 0.17 0.18 0.17 0.16 -
P/RPS 0.59 0.62 0.61 0.80 1.17 1.14 1.04 -31.39%
P/EPS 47.45 21.43 14.63 10.62 14.38 12.75 10.00 181.57%
EY 2.11 4.67 6.83 9.41 6.96 7.84 10.00 -64.45%
DY 0.83 1.11 1.67 2.35 0.56 0.78 1.25 -23.83%
P/NAPS 0.57 0.57 0.57 0.85 0.90 1.00 0.94 -28.29%

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