[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 25.52%
YoY- -65.54%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 287,722 242,478 171,342 184,700 201,580 142,506 134,708 13.47%
PBT 24,632 18,816 2,074 3,486 10,558 17,696 5,494 28.39%
Tax -5,798 -2,868 -2,702 -996 -1,476 -2,900 -634 44.58%
NP 18,834 15,948 -628 2,490 9,082 14,796 4,860 25.31%
-
NP to SH 12,192 12,720 -2,878 2,872 8,334 14,766 5,516 14.12%
-
Tax Rate 23.54% 15.24% 130.28% 28.57% 13.98% 16.39% 11.54% -
Total Cost 268,888 226,530 171,970 182,210 192,498 127,710 129,848 12.89%
-
Net Worth 272,601 222,095 210,607 215,399 213,431 156,888 124,110 14.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 2,032 1,845 - -
Div Payout % - - - - 24.39% 12.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 272,601 222,095 210,607 215,399 213,431 156,888 124,110 14.00%
NOSH 1,053,435 1,009,523 1,002,894 1,025,714 1,016,341 922,874 689,499 7.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.55% 6.58% -0.37% 1.35% 4.51% 10.38% 3.61% -
ROE 4.47% 5.73% -1.37% 1.33% 3.90% 9.41% 4.44% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.44 24.02 17.08 18.01 19.83 15.44 19.54 5.81%
EPS 1.18 1.26 0.00 0.28 0.82 1.60 0.80 6.68%
DPS 0.00 0.00 0.00 0.00 0.20 0.20 0.00 -
NAPS 0.26 0.22 0.21 0.21 0.21 0.17 0.18 6.31%
Adjusted Per Share Value based on latest NOSH - 959,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.10 15.26 10.78 11.62 12.68 8.97 8.48 13.46%
EPS 0.77 0.80 -0.18 0.18 0.52 0.93 0.35 14.03%
DPS 0.00 0.00 0.00 0.00 0.13 0.12 0.00 -
NAPS 0.1715 0.1397 0.1325 0.1355 0.1343 0.0987 0.0781 14.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.25 0.12 0.07 0.09 0.16 0.13 0.28 -
P/RPS 0.91 0.50 0.41 0.50 0.81 0.84 1.43 -7.25%
P/EPS 21.50 9.52 -24.39 32.14 19.51 8.13 35.00 -7.79%
EY 4.65 10.50 -4.10 3.11 5.13 12.31 2.86 8.43%
DY 0.00 0.00 0.00 0.00 1.25 1.54 0.00 -
P/NAPS 0.96 0.55 0.33 0.43 0.76 0.76 1.56 -7.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 27/08/12 26/08/11 24/08/10 27/08/09 -
Price 0.175 0.175 0.075 0.09 0.12 0.16 0.24 -
P/RPS 0.64 0.73 0.44 0.50 0.61 1.04 1.23 -10.31%
P/EPS 15.05 13.89 -26.14 32.14 14.63 10.00 30.00 -10.85%
EY 6.64 7.20 -3.83 3.11 6.83 10.00 3.33 12.18%
DY 0.00 0.00 0.00 0.00 1.67 1.25 0.00 -
P/NAPS 0.67 0.80 0.36 0.43 0.57 0.94 1.33 -10.79%

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