[FRONTKN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 24.16%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 166,990 146,704 138,910 141,258 140,666 137,359 134,648 15.44%
PBT 14,148 13,104 10,539 14,205 10,979 8,104 9,151 33.74%
Tax -1,401 -1,001 -661 -1,393 -850 -260 587 -
NP 12,747 12,103 9,878 12,812 10,129 7,844 9,738 19.68%
-
NP to SH 12,470 11,989 10,065 13,034 10,498 8,409 10,151 14.71%
-
Tax Rate 9.90% 7.64% 6.27% 9.81% 7.74% 3.21% -6.41% -
Total Cost 154,243 134,601 129,032 128,446 130,537 129,515 124,910 15.11%
-
Net Worth 203,099 200,250 169,404 161,584 121,754 75,049 134,682 31.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,965 950 950 950 - - - -
Div Payout % 15.77% 7.93% 9.44% 7.29% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 203,099 200,250 169,404 161,584 121,754 75,049 134,682 31.53%
NOSH 1,015,499 1,001,250 996,499 950,499 716,200 394,999 708,857 27.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.63% 8.25% 7.11% 9.07% 7.20% 5.71% 7.23% -
ROE 6.14% 5.99% 5.94% 8.07% 8.62% 11.20% 7.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.44 14.65 13.94 14.86 19.64 34.77 19.00 -9.20%
EPS 1.23 1.20 1.01 1.37 1.47 2.13 1.43 -9.56%
DPS 0.19 0.09 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.17 0.17 0.17 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 950,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.51 9.23 8.74 8.89 8.85 8.64 8.47 15.48%
EPS 0.78 0.75 0.63 0.82 0.66 0.53 0.64 14.11%
DPS 0.12 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.1278 0.126 0.1066 0.1017 0.0766 0.0472 0.0847 31.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.17 0.16 0.13 0.14 0.23 0.22 -
P/RPS 1.16 1.16 1.15 0.87 0.71 0.66 1.16 0.00%
P/EPS 15.47 14.20 15.84 9.48 9.55 10.80 15.36 0.47%
EY 6.46 7.04 6.31 10.55 10.47 9.26 6.51 -0.51%
DY 1.02 0.56 0.60 0.77 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 0.94 0.76 0.82 1.21 1.16 -12.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 -
Price 0.17 0.18 0.17 0.16 0.12 0.14 0.20 -
P/RPS 1.03 1.23 1.22 1.08 0.61 0.40 1.05 -1.27%
P/EPS 13.84 15.03 16.83 11.67 8.19 6.58 13.97 -0.62%
EY 7.22 6.65 5.94 8.57 12.21 15.21 7.16 0.55%
DY 1.14 0.53 0.56 0.62 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.00 0.94 0.71 0.74 1.05 -13.15%

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