[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.78%
YoY- 9048.05%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 288,272 248,304 283,621 273,057 181,613 179,252 195,196 6.70%
PBT 43,348 25,725 18,773 24,298 4,522 -744 8,413 31.38%
Tax -9,818 -6,494 -5,708 -4,278 -2,301 -1,180 -1,482 37.00%
NP 33,529 19,230 13,065 20,020 2,221 -1,924 6,930 30.02%
-
NP to SH 26,708 12,229 5,608 15,490 169 -1,672 5,642 29.54%
-
Tax Rate 22.65% 25.24% 30.41% 17.61% 50.88% - 17.62% -
Total Cost 254,742 229,073 270,556 253,037 179,392 181,176 188,265 5.16%
-
Net Worth 272,471 251,544 272,591 232,359 279,399 215,399 211,599 4.30%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 1,343 -
Div Payout % - - - - - - 23.81% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,471 251,544 272,591 232,359 279,399 215,399 211,599 4.30%
NOSH 1,053,435 1,053,435 1,053,435 1,010,260 1,269,997 1,025,714 1,007,618 0.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.63% 7.74% 4.61% 7.33% 1.22% -1.07% 3.55% -
ROE 9.80% 4.86% 2.06% 6.67% 0.06% -0.78% 2.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.51 23.69 27.05 27.03 14.30 17.48 19.37 6.01%
EPS 2.55 1.17 0.55 1.53 0.01 0.00 0.56 28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.26 0.24 0.26 0.23 0.22 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 1,011,153
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.14 15.62 17.84 17.18 11.43 11.28 12.28 6.71%
EPS 1.68 0.77 0.35 0.97 0.01 -0.11 0.36 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.1714 0.1583 0.1715 0.1462 0.1758 0.1355 0.1331 4.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.385 0.145 0.16 0.16 0.09 0.09 0.10 -
P/RPS 1.40 0.61 0.59 0.59 0.63 0.51 0.52 17.92%
P/EPS 15.11 12.43 29.91 10.43 675.00 -55.21 17.86 -2.74%
EY 6.62 8.05 3.34 9.58 0.15 -1.81 5.60 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 1.48 0.60 0.62 0.70 0.41 0.43 0.48 20.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 -
Price 0.375 0.16 0.255 0.175 0.075 0.08 0.12 -
P/RPS 1.36 0.68 0.94 0.65 0.52 0.46 0.62 13.97%
P/EPS 14.71 13.71 47.67 11.41 562.50 -49.08 21.43 -6.07%
EY 6.80 7.29 2.10 8.76 0.18 -2.04 4.67 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.44 0.67 0.98 0.76 0.34 0.38 0.57 16.68%

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