[FRONTKN] QoQ TTM 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- 123.34%
YoY- 400.12%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 291,820 277,795 270,113 261,844 254,085 258,348 262,143 7.40%
PBT 46,561 42,625 40,785 33,345 21,212 13,991 7,120 249.30%
Tax -8,552 -8,048 -7,086 -6,059 -7,080 -6,834 -5,939 27.48%
NP 38,009 34,577 33,699 27,286 14,132 7,157 1,181 909.65%
-
NP to SH 30,899 27,134 26,301 20,040 8,973 1,663 -4,051 -
-
Tax Rate 18.37% 18.88% 17.37% 18.17% 33.38% 48.85% 83.41% -
Total Cost 253,811 243,218 236,414 234,558 239,953 251,191 260,962 -1.83%
-
Net Worth 272,471 272,471 272,471 261,975 251,544 239,152 227,150 12.88%
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 5,239 - - - - - -
Div Payout % 16.96% 19.31% - - - - - -
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 272,471 272,471 272,471 261,975 251,544 239,152 227,150 12.88%
NOSH 1,053,435 1,053,435 1,047,968 1,047,903 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 13.02% 12.45% 12.48% 10.42% 5.56% 2.77% 0.45% -
ROE 11.34% 9.96% 9.65% 7.65% 3.57% 0.70% -1.78% -
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 27.85 26.51 25.77 24.99 24.24 24.85 25.39 6.35%
EPS 2.95 2.59 2.51 1.91 0.86 0.16 -0.39 -
DPS 0.50 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 18.36 17.48 16.99 16.47 15.99 16.25 16.49 7.41%
EPS 1.94 1.71 1.65 1.26 0.56 0.10 -0.25 -
DPS 0.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1714 0.1714 0.1648 0.1583 0.1505 0.1429 12.87%
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 1.38 1.15 0.93 0.68 0.60 0.54 0.69 58.67%
P/EPS 13.06 11.78 9.56 8.89 16.94 84.41 -44.60 -
EY 7.66 8.49 10.46 11.25 5.90 1.18 -2.24 -
DY 1.30 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 1.35 1.28 1.09 0.86 0.66 0.66 0.61 69.74%
P/EPS 12.72 13.13 11.16 11.24 18.69 103.17 -39.51 -
EY 7.86 7.62 8.96 8.89 5.35 0.97 -2.53 -
DY 1.33 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