[FRONTKN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 91.48%
YoY- -102.25%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 88,665 80,376 75,616 67,857 105,052 54,401 46,596 11.31%
PBT 24,425 13,637 14,051 3,452 9,916 2,519 3,797 36.35%
Tax -4,415 -2,375 -1,188 -2,209 -1,743 -3,720 1,812 -
NP 20,010 11,262 12,863 1,243 8,173 -1,201 5,609 23.59%
-
NP to SH 18,683 9,827 10,868 -161 7,157 -2,447 5,065 24.28%
-
Tax Rate 18.08% 17.42% 8.45% 63.99% 17.58% 147.68% -47.72% -
Total Cost 68,655 69,114 62,753 66,614 96,879 55,602 40,987 8.97%
-
Net Worth 324,870 282,951 261,975 272,575 241,859 205,537 212,729 7.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,383 - - - - - - -
Div Payout % 44.87% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 324,870 282,951 261,975 272,575 241,859 205,537 212,729 7.30%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 978,750 1,013,000 0.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 22.57% 14.01% 17.01% 1.83% 7.78% -2.21% 12.04% -
ROE 5.75% 3.47% 4.15% -0.06% 2.96% -1.19% 2.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.46 7.67 7.22 6.47 10.42 5.56 4.60 10.68%
EPS 1.78 0.94 1.04 -0.02 0.71 0.00 0.50 23.55%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.25 0.26 0.24 0.21 0.21 6.70%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.58 5.06 4.76 4.27 6.61 3.42 2.93 11.32%
EPS 1.18 0.62 0.68 -0.01 0.45 -0.15 0.32 24.28%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.178 0.1648 0.1715 0.1522 0.1293 0.1338 7.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.705 0.46 0.17 0.19 0.14 0.075 0.08 -
P/RPS 8.33 6.00 2.36 2.94 1.34 1.35 1.74 29.80%
P/EPS 39.54 49.06 16.39 -1,237.20 19.71 -30.00 16.00 16.26%
EY 2.53 2.04 6.10 -0.08 5.07 -3.33 6.25 -13.98%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.70 0.68 0.73 0.58 0.36 0.38 34.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 12/02/19 26/02/18 23/02/17 24/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.89 0.455 0.215 0.175 0.18 0.105 0.065 -
P/RPS 10.52 5.93 2.98 2.70 1.73 1.89 1.41 39.76%
P/EPS 49.92 48.52 20.73 -1,139.53 25.35 -42.00 13.00 25.12%
EY 2.00 2.06 4.82 -0.09 3.95 -2.38 7.69 -20.09%
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.69 0.86 0.67 0.75 0.50 0.31 44.88%

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