[FRONTKN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 63.87%
YoY- 395.43%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 339,911 327,218 296,580 261,844 280,573 309,845 190,611 10.11%
PBT 96,261 75,615 46,148 33,345 17,532 28,140 5,911 59.17%
Tax -22,033 -18,613 -9,739 -6,059 -6,490 -4,952 -5,446 26.21%
NP 74,228 57,002 36,409 27,286 11,042 23,188 465 132.81%
-
NP to SH 69,170 52,257 29,858 20,040 4,045 18,775 -2,320 -
-
Tax Rate 22.89% 24.62% 21.10% 18.17% 37.02% 17.60% 92.13% -
Total Cost 265,683 270,216 260,171 234,558 269,531 286,657 190,146 5.73%
-
Net Worth 377,268 324,870 282,951 261,975 272,575 242,232 266,699 5.94%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 26,199 15,719 5,239 - - - - -
Div Payout % 37.88% 30.08% 17.55% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 377,268 324,870 282,951 261,975 272,575 242,232 266,699 5.94%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 1,269,997 -3.06%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 21.84% 17.42% 12.28% 10.42% 3.94% 7.48% 0.24% -
ROE 18.33% 16.09% 10.55% 7.65% 1.48% 7.75% -0.87% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 32.44 31.22 28.30 24.99 26.76 30.70 15.01 13.69%
EPS 6.60 4.99 2.85 1.91 0.39 1.86 0.00 -
DPS 2.50 1.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.31 0.27 0.25 0.26 0.24 0.21 9.39%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.39 20.59 18.66 16.47 17.65 19.49 11.99 10.12%
EPS 4.35 3.29 1.88 1.26 0.25 1.18 -0.15 -
DPS 1.65 0.99 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2374 0.2044 0.178 0.1648 0.1715 0.1524 0.1678 5.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.29 0.705 0.46 0.17 0.19 0.14 0.075 -
P/RPS 7.06 2.26 1.63 0.68 0.71 0.46 0.50 55.43%
P/EPS 34.69 14.14 16.15 8.89 49.24 7.53 -41.06 -
EY 2.88 7.07 6.19 11.25 2.03 13.29 -2.44 -
DY 1.09 2.13 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 6.36 2.27 1.70 0.68 0.73 0.58 0.36 61.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 12/02/19 26/02/18 23/02/17 24/02/16 27/02/15 28/02/14 -
Price 2.45 0.89 0.455 0.215 0.175 0.18 0.105 -
P/RPS 7.55 2.85 1.61 0.86 0.65 0.59 0.70 48.61%
P/EPS 37.12 17.85 15.97 11.24 45.36 9.68 -57.48 -
EY 2.69 5.60 6.26 8.89 2.20 10.33 -1.74 -
DY 1.02 1.69 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 6.81 2.87 1.69 0.86 0.67 0.75 0.50 54.50%

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