[FRONTKN] YoY TTM 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- 439.57%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 339,688 318,929 291,820 254,085 317,768 259,194 182,806 10.87%
PBT 96,196 64,827 46,561 21,212 23,996 20,743 7,188 54.05%
Tax -21,543 -16,573 -8,552 -7,080 -6,024 -6,929 96 -
NP 74,653 48,254 38,009 14,132 17,972 13,814 7,284 47.35%
-
NP to SH 69,654 43,401 30,899 8,973 11,363 9,171 5,201 54.07%
-
Tax Rate 22.39% 25.56% 18.37% 33.38% 25.10% 33.40% -1.34% -
Total Cost 265,035 270,675 253,811 239,953 299,796 245,380 175,522 7.10%
-
Net Worth 356,309 314,390 272,471 251,544 272,591 232,565 215,325 8.75%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 18,863 7,335 5,239 - - - - -
Div Payout % 27.08% 16.90% 16.96% - - - - -
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 356,309 314,390 272,471 251,544 272,591 232,565 215,325 8.75%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,011,153 978,750 1.23%
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 21.98% 15.13% 13.02% 5.56% 5.66% 5.33% 3.98% -
ROE 19.55% 13.80% 11.34% 3.57% 4.17% 3.94% 2.42% -
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 32.41 30.43 27.85 24.24 30.31 25.63 18.68 9.61%
EPS 6.65 4.14 2.95 0.86 1.08 0.91 0.53 52.40%
DPS 1.80 0.70 0.50 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 21.37 20.07 18.36 15.99 19.99 16.31 11.50 10.87%
EPS 4.38 2.73 1.94 0.56 0.71 0.58 0.33 53.84%
DPS 1.19 0.46 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.1978 0.1714 0.1583 0.1715 0.1463 0.1355 8.75%
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 5.31 2.99 1.38 0.60 0.53 0.62 0.48 49.24%
P/EPS 25.88 21.97 13.06 16.94 14.76 17.64 16.94 7.31%
EY 3.86 4.55 7.66 5.90 6.77 5.67 5.90 -6.82%
DY 1.05 0.77 1.30 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 1.98 0.83 0.375 0.16 0.255 0.175 0.075 -
P/RPS 6.11 2.73 1.35 0.66 0.84 0.68 0.40 57.48%
P/EPS 29.79 20.04 12.72 18.69 23.53 19.29 14.11 13.25%
EY 3.36 4.99 7.86 5.35 4.25 5.18 7.09 -11.69%
DY 0.91 0.84 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 5.82 2.77 1.44 0.67 0.98 0.76 0.34 60.50%

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