[FRONTKN] YoY Cumulative 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- -10.6%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 152,696 137,587 121,636 143,861 121,239 85,671 92,350 8.73%
PBT 30,545 19,590 10,309 12,316 9,408 1,037 1,743 61.13%
Tax -10,085 -5,232 -3,243 -2,899 -1,434 -1,351 -498 65.05%
NP 20,460 14,358 7,066 9,417 7,974 -314 1,245 59.41%
-
NP to SH 18,387 10,846 3,752 6,096 6,360 -1,439 1,436 52.92%
-
Tax Rate 33.02% 26.71% 31.46% 23.54% 15.24% 130.28% 28.57% -
Total Cost 132,236 123,229 114,570 134,444 113,265 85,985 91,105 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 - 5,239 - - - - - -
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 6.27% 3.98% 1.56% 2.24% 2.86% -0.68% 0.67% -
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 14.57 13.13 11.60 13.72 12.01 8.54 9.00 8.35%
EPS 1.75 1.03 0.36 0.59 0.63 0.00 0.14 52.31%
DPS 0.00 0.50 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 9.61 8.66 7.65 9.05 7.63 5.39 5.81 8.74%
EPS 1.16 0.68 0.24 0.38 0.40 -0.09 0.09 53.09%
DPS 0.00 0.33 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 2.92 2.32 1.16 1.82 1.00 0.82 1.00 19.54%
P/EPS 24.22 29.47 37.71 43.00 19.05 -48.79 64.29 -15.00%
EY 4.13 3.39 2.65 2.33 5.25 -2.05 1.56 17.60%
DY 0.00 1.64 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 4.39 2.59 1.42 1.28 1.46 0.88 1.00 27.94%
P/EPS 36.48 32.85 46.09 30.10 27.78 -52.27 64.29 -9.00%
EY 2.74 3.04 2.17 3.32 3.60 -1.91 1.56 9.83%
DY 0.00 1.47 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