[FRONTKN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.91%
YoY- 547.32%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,573 317,768 332,467 338,861 309,845 259,194 226,179 15.40%
PBT 15,998 23,996 31,048 32,930 28,140 20,743 14,282 7.83%
Tax -6,490 -6,024 -6,417 -6,643 -4,952 -6,929 -5,529 11.24%
NP 9,508 17,972 24,631 26,287 23,188 13,814 8,753 5.65%
-
NP to SH 4,007 11,363 18,511 21,012 18,775 9,171 5,479 -18.78%
-
Tax Rate 40.57% 25.10% 20.67% 20.17% 17.60% 33.40% 38.71% -
Total Cost 271,065 299,796 307,836 312,574 286,657 245,380 217,426 15.78%
-
Net Worth 209,299 272,591 272,601 255,039 241,859 232,565 217,311 -2.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 209,299 272,591 272,601 255,039 241,859 232,565 217,311 -2.46%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 1,011,153 987,777 4.37%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.39% 5.66% 7.41% 7.76% 7.48% 5.33% 3.87% -
ROE 1.91% 4.17% 6.79% 8.24% 7.76% 3.94% 2.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.85 30.31 31.71 33.22 30.75 25.63 22.90 32.20%
EPS 0.50 1.08 1.77 2.06 1.86 0.91 0.55 -6.14%
DPS 0.00 0.00 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 11.74%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.65 19.99 20.92 21.32 19.49 16.31 14.23 15.39%
EPS 0.25 0.71 1.16 1.32 1.18 0.58 0.34 -18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1715 0.1715 0.1605 0.1522 0.1463 0.1367 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.16 0.25 0.18 0.14 0.16 0.12 -
P/RPS 0.55 0.53 0.79 0.54 0.46 0.62 0.52 3.79%
P/EPS 38.17 14.76 14.16 8.74 7.51 17.64 21.63 45.87%
EY 2.62 6.77 7.06 11.44 13.31 5.67 4.62 -31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.96 0.72 0.58 0.70 0.55 20.71%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 24/11/14 26/08/14 -
Price 0.175 0.255 0.175 0.255 0.18 0.175 0.175 -
P/RPS 0.50 0.84 0.55 0.77 0.59 0.68 0.76 -24.29%
P/EPS 35.16 23.53 9.91 12.38 9.66 19.29 31.55 7.46%
EY 2.84 4.25 10.09 8.08 10.35 5.18 3.17 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.98 0.67 1.02 0.75 0.76 0.80 -11.12%

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