[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 144.46%
YoY- 118.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 251,023 238,553 216,204 186,228 212,716 204,793 136,210 10.72%
PBT 71,771 51,190 32,511 19,294 14,080 18,224 3,392 66.27%
Tax -17,128 -14,198 -7,364 -4,871 -4,281 -3,209 -1,726 46.56%
NP 54,643 36,992 25,147 14,423 9,799 15,015 1,666 78.86%
-
NP to SH 50,971 33,574 20,031 9,172 4,206 11,618 127 171.47%
-
Tax Rate 23.86% 27.74% 22.65% 25.25% 30.40% 17.61% 50.88% -
Total Cost 196,380 201,561 191,057 171,805 202,917 189,778 134,544 6.50%
-
Net Worth 356,309 314,390 272,471 251,544 272,591 232,360 279,400 4.13%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,479 7,335 - - - - - -
Div Payout % 20.56% 21.85% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 356,309 314,390 272,471 251,544 272,591 232,360 279,400 4.13%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,010,260 1,270,000 -3.06%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 21.77% 15.51% 11.63% 7.74% 4.61% 7.33% 1.22% -
ROE 14.31% 10.68% 7.35% 3.65% 1.54% 5.00% 0.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.95 22.76 20.63 17.77 20.29 20.27 10.73 14.31%
EPS 4.86 3.20 1.91 0.88 0.41 1.15 0.01 180.26%
DPS 1.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.30 0.26 0.24 0.26 0.23 0.22 7.52%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.79 15.01 13.60 11.72 13.38 12.88 8.57 10.71%
EPS 3.21 2.11 1.26 0.58 0.26 0.73 0.01 161.55%
DPS 0.66 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.1978 0.1714 0.1583 0.1715 0.1462 0.1758 4.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.72 0.91 0.385 0.145 0.16 0.16 0.09 -
P/RPS 7.18 4.00 1.87 0.82 0.79 0.79 0.84 42.96%
P/EPS 35.36 28.40 20.14 16.57 39.88 13.91 900.00 -41.67%
EY 2.83 3.52 4.96 6.04 2.51 7.19 0.11 71.77%
DY 0.58 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 3.03 1.48 0.60 0.62 0.70 0.41 51.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 05/11/19 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 -
Price 1.96 0.83 0.375 0.16 0.255 0.175 0.075 -
P/RPS 8.18 3.65 1.82 0.90 1.26 0.86 0.70 50.61%
P/EPS 40.30 25.91 19.62 18.28 63.56 15.22 750.00 -38.55%
EY 2.48 3.86 5.10 5.47 1.57 6.57 0.13 63.42%
DY 0.51 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.76 2.77 1.44 0.67 0.98 0.76 0.34 60.22%

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