[FRONTKN] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 402.82%
YoY- -38.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 163,974 152,696 137,587 121,636 143,861 121,239 85,671 11.42%
PBT 45,652 30,545 19,590 10,309 12,316 9,408 1,037 87.85%
Tax -11,486 -10,085 -5,232 -3,243 -2,899 -1,434 -1,351 42.83%
NP 34,166 20,460 14,358 7,066 9,417 7,974 -314 -
-
NP to SH 31,922 18,387 10,846 3,752 6,096 6,360 -1,439 -
-
Tax Rate 25.16% 33.02% 26.71% 31.46% 23.54% 15.24% 130.28% -
Total Cost 129,808 132,236 123,229 114,570 134,444 113,265 85,985 7.10%
-
Net Worth 345,829 293,431 272,471 241,078 272,601 222,095 210,607 8.61%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,479 - 5,239 - - - - -
Div Payout % 32.83% - 48.31% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 345,829 293,431 272,471 241,078 272,601 222,095 210,607 8.61%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,523 1,002,894 0.82%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.84% 13.40% 10.44% 5.81% 6.55% 6.58% -0.37% -
ROE 9.23% 6.27% 3.98% 1.56% 2.24% 2.86% -0.68% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.65 14.57 13.13 11.60 13.72 12.01 8.54 10.61%
EPS 3.05 1.75 1.03 0.36 0.59 0.63 0.00 -
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.26 0.23 0.26 0.22 0.21 7.82%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.32 9.61 8.66 7.65 9.05 7.63 5.39 11.42%
EPS 2.01 1.16 0.68 0.24 0.38 0.40 -0.09 -
DPS 0.66 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1846 0.1714 0.1517 0.1715 0.1397 0.1325 8.61%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.34 0.425 0.305 0.135 0.25 0.12 0.07 -
P/RPS 8.56 2.92 2.32 1.16 1.82 1.00 0.82 47.80%
P/EPS 43.99 24.22 29.47 37.71 43.00 19.05 -48.79 -
EY 2.27 4.13 3.39 2.65 2.33 5.25 -2.05 -
DY 0.75 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 1.52 1.17 0.59 0.96 0.55 0.33 51.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 -
Price 1.56 0.64 0.34 0.165 0.175 0.175 0.075 -
P/RPS 9.97 4.39 2.59 1.42 1.28 1.46 0.88 49.83%
P/EPS 51.21 36.48 32.85 46.09 30.10 27.78 -52.27 -
EY 1.95 2.74 3.04 2.17 3.32 3.60 -1.91 -
DY 0.64 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 2.29 1.31 0.72 0.67 0.80 0.36 53.58%

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