[FRONTKN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 450.37%
YoY- 273.25%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 254,085 317,768 259,194 182,806 186,165 188,540 138,910 10.57%
PBT 21,212 23,996 20,743 7,188 -3,869 8,572 10,539 12.35%
Tax -7,080 -6,024 -6,929 96 712 -623 -661 48.41%
NP 14,132 17,972 13,814 7,284 -3,157 7,949 9,878 6.14%
-
NP to SH 8,973 11,363 9,171 5,201 -3,002 6,845 10,065 -1.89%
-
Tax Rate 33.38% 25.10% 33.40% -1.34% - 7.27% 6.27% -
Total Cost 239,953 299,796 245,380 175,522 189,322 180,591 129,032 10.88%
-
Net Worth 251,544 272,591 232,565 215,325 0 136,499 169,404 6.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 1,015 950 -
Div Payout % - - - - - 14.84% 9.44% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 251,544 272,591 232,565 215,325 0 136,499 169,404 6.80%
NOSH 1,053,435 1,053,435 1,011,153 978,750 959,999 650,000 996,499 0.92%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.56% 5.66% 5.33% 3.98% -1.70% 4.22% 7.11% -
ROE 3.57% 4.17% 3.94% 2.42% 0.00% 5.01% 5.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.24 30.31 25.63 18.68 19.39 29.01 13.94 9.64%
EPS 0.86 1.08 0.91 0.53 -0.31 1.05 1.01 -2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.10 -
NAPS 0.24 0.26 0.23 0.22 0.00 0.21 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 978,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.99 19.99 16.31 11.50 11.71 11.86 8.74 10.58%
EPS 0.56 0.71 0.58 0.33 -0.19 0.43 0.63 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.1583 0.1715 0.1463 0.1355 0.00 0.0859 0.1066 6.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.145 0.16 0.16 0.09 0.09 0.10 0.16 -
P/RPS 0.60 0.53 0.62 0.48 0.46 0.34 1.15 -10.26%
P/EPS 16.94 14.76 17.64 16.94 -28.78 9.50 15.84 1.12%
EY 5.90 6.77 5.67 5.90 -3.47 10.53 6.31 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.60 -
P/NAPS 0.60 0.62 0.70 0.41 0.00 0.48 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 -
Price 0.16 0.255 0.175 0.075 0.08 0.12 0.17 -
P/RPS 0.66 0.84 0.68 0.40 0.41 0.41 1.22 -9.72%
P/EPS 18.69 23.53 19.29 14.11 -25.58 11.40 16.83 1.76%
EY 5.35 4.25 5.18 7.09 -3.91 8.78 5.94 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 1.30 0.56 -
P/NAPS 0.67 0.98 0.76 0.34 0.00 0.57 1.00 -6.45%

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