[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -55.3%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 305,392 275,174 243,272 287,722 242,478 171,342 184,700 8.73%
PBT 61,090 39,180 20,618 24,632 18,816 2,074 3,486 61.13%
Tax -20,170 -10,464 -6,486 -5,798 -2,868 -2,702 -996 65.05%
NP 40,920 28,716 14,132 18,834 15,948 -628 2,490 59.41%
-
NP to SH 36,774 21,692 7,504 12,192 12,720 -2,878 2,872 52.92%
-
Tax Rate 33.02% 26.71% 31.46% 23.54% 15.24% 130.28% 28.57% -
Total Cost 264,472 246,458 229,140 268,888 226,530 171,970 182,210 6.40%
-
Net Worth 293,431 272,471 241,078 272,601 222,095 210,607 215,399 5.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 10,479 - - - - - -
Div Payout % - 48.31% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 293,431 272,471 241,078 272,601 222,095 210,607 215,399 5.28%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,009,523 1,002,894 1,025,714 0.44%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.40% 10.44% 5.81% 6.55% 6.58% -0.37% 1.35% -
ROE 12.53% 7.96% 3.11% 4.47% 5.73% -1.37% 1.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.14 26.26 23.21 27.44 24.02 17.08 18.01 8.34%
EPS 3.50 2.06 0.72 1.18 1.26 0.00 0.28 52.31%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.23 0.26 0.22 0.21 0.21 4.90%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.21 17.31 15.31 18.10 15.26 10.78 11.62 8.73%
EPS 2.31 1.36 0.47 0.77 0.80 -0.18 0.18 52.98%
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1714 0.1517 0.1715 0.1397 0.1325 0.1355 5.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.425 0.305 0.135 0.25 0.12 0.07 0.09 -
P/RPS 1.46 1.16 0.58 0.91 0.50 0.41 0.50 19.54%
P/EPS 12.11 14.73 18.86 21.50 9.52 -24.39 32.14 -15.00%
EY 8.26 6.79 5.30 4.65 10.50 -4.10 3.11 17.67%
DY 0.00 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.17 0.59 0.96 0.55 0.33 0.43 23.41%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 27/08/12 -
Price 0.64 0.34 0.165 0.175 0.175 0.075 0.09 -
P/RPS 2.20 1.29 0.71 0.64 0.73 0.44 0.50 27.99%
P/EPS 18.24 16.43 23.05 15.05 13.89 -26.14 32.14 -9.00%
EY 5.48 6.09 4.34 6.64 7.20 -3.83 3.11 9.89%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.31 0.72 0.67 0.80 0.36 0.43 32.13%

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