[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -54.0%
YoY- -63.8%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 318,070 288,272 248,304 283,621 273,057 181,613 179,252 10.02%
PBT 68,253 43,348 25,725 18,773 24,298 4,522 -744 -
Tax -18,930 -9,818 -6,494 -5,708 -4,278 -2,301 -1,180 58.77%
NP 49,322 33,529 19,230 13,065 20,020 2,221 -1,924 -
-
NP to SH 44,765 26,708 12,229 5,608 15,490 169 -1,672 -
-
Tax Rate 27.74% 22.65% 25.24% 30.41% 17.61% 50.88% - -
Total Cost 268,748 254,742 229,073 270,556 253,037 179,392 181,176 6.78%
-
Net Worth 314,390 272,471 251,544 272,591 232,359 279,399 215,399 6.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,781 - - - - - - -
Div Payout % 21.85% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 314,390 272,471 251,544 272,591 232,359 279,399 215,399 6.50%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,010,260 1,269,997 1,025,714 0.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.51% 11.63% 7.74% 4.61% 7.33% 1.22% -1.07% -
ROE 14.24% 9.80% 4.86% 2.06% 6.67% 0.06% -0.78% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.35 27.51 23.69 27.05 27.03 14.30 17.48 9.62%
EPS 4.27 2.55 1.17 0.55 1.53 0.01 0.00 -
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.24 0.26 0.23 0.22 0.21 6.12%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.01 18.14 15.62 17.84 17.18 11.43 11.28 10.01%
EPS 2.82 1.68 0.77 0.35 0.97 0.01 -0.11 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1978 0.1714 0.1583 0.1715 0.1462 0.1758 0.1355 6.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.91 0.385 0.145 0.16 0.16 0.09 0.09 -
P/RPS 3.00 1.40 0.61 0.59 0.59 0.63 0.51 34.33%
P/EPS 21.30 15.11 12.43 29.91 10.43 675.00 -55.21 -
EY 4.69 6.62 8.05 3.34 9.58 0.15 -1.81 -
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.48 0.60 0.62 0.70 0.41 0.43 38.44%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 -
Price 0.83 0.375 0.16 0.255 0.175 0.075 0.08 -
P/RPS 2.73 1.36 0.68 0.94 0.65 0.52 0.46 34.53%
P/EPS 19.43 14.71 13.71 47.67 11.41 562.50 -49.08 -
EY 5.15 6.80 7.29 2.10 8.76 0.18 -2.04 -
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.44 0.67 0.98 0.76 0.34 0.38 39.22%

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