[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -30.6%
YoY- 541.97%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 275,174 243,272 287,722 242,478 171,342 184,700 201,580 5.31%
PBT 39,180 20,618 24,632 18,816 2,074 3,486 10,558 24.40%
Tax -10,464 -6,486 -5,798 -2,868 -2,702 -996 -1,476 38.56%
NP 28,716 14,132 18,834 15,948 -628 2,490 9,082 21.12%
-
NP to SH 21,692 7,504 12,192 12,720 -2,878 2,872 8,334 17.26%
-
Tax Rate 26.71% 31.46% 23.54% 15.24% 130.28% 28.57% 13.98% -
Total Cost 246,458 229,140 268,888 226,530 171,970 182,210 192,498 4.20%
-
Net Worth 272,471 241,078 272,601 222,095 210,607 215,399 213,431 4.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,479 - - - - - 2,032 31.40%
Div Payout % 48.31% - - - - - 24.39% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 272,471 241,078 272,601 222,095 210,607 215,399 213,431 4.15%
NOSH 1,053,435 1,053,435 1,053,435 1,009,523 1,002,894 1,025,714 1,016,341 0.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.44% 5.81% 6.55% 6.58% -0.37% 1.35% 4.51% -
ROE 7.96% 3.11% 4.47% 5.73% -1.37% 1.33% 3.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.26 23.21 27.44 24.02 17.08 18.01 19.83 4.78%
EPS 2.06 0.72 1.18 1.26 0.00 0.28 0.82 16.57%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.20 30.73%
NAPS 0.26 0.23 0.26 0.22 0.21 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 987,777
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.31 15.31 18.10 15.26 10.78 11.62 12.68 5.31%
EPS 1.36 0.47 0.77 0.80 -0.18 0.18 0.52 17.36%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.13 31.06%
NAPS 0.1714 0.1517 0.1715 0.1397 0.1325 0.1355 0.1343 4.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.305 0.135 0.25 0.12 0.07 0.09 0.16 -
P/RPS 1.16 0.58 0.91 0.50 0.41 0.50 0.81 6.16%
P/EPS 14.73 18.86 21.50 9.52 -24.39 32.14 19.51 -4.57%
EY 6.79 5.30 4.65 10.50 -4.10 3.11 5.13 4.77%
DY 3.28 0.00 0.00 0.00 0.00 0.00 1.25 17.42%
P/NAPS 1.17 0.59 0.96 0.55 0.33 0.43 0.76 7.44%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 27/08/12 26/08/11 -
Price 0.34 0.165 0.175 0.175 0.075 0.09 0.12 -
P/RPS 1.29 0.71 0.64 0.73 0.44 0.50 0.61 13.28%
P/EPS 16.43 23.05 15.05 13.89 -26.14 32.14 14.63 1.95%
EY 6.09 4.34 6.64 7.20 -3.83 3.11 6.83 -1.89%
DY 2.94 0.00 0.00 0.00 0.00 0.00 1.67 9.87%
P/NAPS 1.31 0.72 0.67 0.80 0.36 0.43 0.57 14.86%

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