[FRONTKN] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 100.52%
YoY- 6850.31%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 78,617 70,530 67,057 75,616 64,592 62,848 58,788 21.35%
PBT 12,921 10,267 9,323 14,051 8,985 8,426 1,883 260.67%
Tax -2,132 -2,381 -2,851 -1,188 -1,628 -1,419 -1,824 10.95%
NP 10,789 7,886 6,472 12,863 7,357 7,007 59 3111.51%
-
NP to SH 9,185 5,824 5,022 10,868 5,420 4,991 -1,239 -
-
Tax Rate 16.50% 23.19% 30.58% 8.45% 18.12% 16.84% 96.87% -
Total Cost 67,828 62,644 60,585 62,753 57,235 55,841 58,729 10.06%
-
Net Worth 272,471 272,471 272,471 261,975 251,544 241,078 230,625 11.74%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,239 - - - - - -
Div Payout % - 89.97% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,471 272,471 272,471 261,975 251,544 241,078 230,625 11.74%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.72% 11.18% 9.65% 17.01% 11.39% 11.15% 0.10% -
ROE 3.37% 2.14% 1.84% 4.15% 2.15% 2.07% -0.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.50 6.73 6.40 7.22 6.16 6.00 5.61 21.33%
EPS 0.88 0.56 0.48 1.04 0.52 0.48 -0.12 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.25 0.24 0.23 0.22 11.76%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.95 4.44 4.22 4.76 4.06 3.95 3.70 21.39%
EPS 0.58 0.37 0.32 0.68 0.34 0.31 -0.08 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1714 0.1714 0.1648 0.1583 0.1517 0.1451 11.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.385 0.305 0.24 0.17 0.145 0.135 0.175 -
P/RPS 5.13 4.53 3.75 2.36 2.35 2.25 3.12 39.26%
P/EPS 43.93 54.88 50.08 16.39 28.04 28.35 -148.06 -
EY 2.28 1.82 2.00 6.10 3.57 3.53 -0.68 -
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.17 0.92 0.68 0.60 0.59 0.80 50.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 23/05/16 -
Price 0.375 0.34 0.28 0.215 0.16 0.165 0.155 -
P/RPS 5.00 5.05 4.38 2.98 2.60 2.75 2.76 48.55%
P/EPS 42.79 61.18 58.43 20.73 30.94 34.65 -131.14 -
EY 2.34 1.63 1.71 4.82 3.23 2.89 -0.76 -
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.31 1.08 0.86 0.67 0.72 0.70 61.67%

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