[FRONTKN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.16%
YoY- -55.39%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 181,035 198,123 146,704 137,359 130,553 105,351 72,477 16.46%
PBT 3,238 2,999 13,104 8,104 19,411 6,871 10,592 -17.90%
Tax 937 485 -1,001 -260 -496 -2,467 -2,599 -
NP 4,175 3,484 12,103 7,844 18,915 4,404 7,993 -10.25%
-
NP to SH 3,820 2,484 11,989 8,409 18,851 4,007 7,923 -11.43%
-
Tax Rate -28.94% -16.17% 7.64% 3.21% 2.56% 35.90% 24.54% -
Total Cost 176,860 194,639 134,601 129,515 111,638 100,947 64,484 18.29%
-
Net Worth 212,729 136,499 200,250 75,049 100,724 72,399 82,789 17.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,015 950 - - - - -
Div Payout % - 40.88% 7.93% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 212,729 136,499 200,250 75,049 100,724 72,399 82,789 17.01%
NOSH 1,013,000 650,000 1,001,250 394,999 592,499 361,999 486,999 12.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.31% 1.76% 8.25% 5.71% 14.49% 4.18% 11.03% -
ROE 1.80% 1.82% 5.99% 11.20% 18.72% 5.53% 9.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.87 30.48 14.65 34.77 22.03 29.10 14.88 3.09%
EPS 0.38 0.38 1.20 2.13 3.18 1.11 1.63 -21.53%
DPS 0.00 0.16 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.17 0.20 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 394,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.39 12.47 9.23 8.64 8.21 6.63 4.56 16.46%
EPS 0.24 0.16 0.75 0.53 1.19 0.25 0.50 -11.50%
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.1338 0.0859 0.126 0.0472 0.0634 0.0456 0.0521 17.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.12 0.17 0.23 0.24 0.67 0.88 -
P/RPS 0.45 0.39 1.16 0.66 1.09 2.30 5.91 -34.87%
P/EPS 21.21 31.40 14.20 10.80 7.54 60.53 54.09 -14.43%
EY 4.71 3.18 7.04 9.26 13.26 1.65 1.85 16.83%
DY 0.00 1.30 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.85 1.21 1.41 3.35 5.18 -35.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 23/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.065 0.12 0.18 0.14 0.25 0.57 0.82 -
P/RPS 0.36 0.39 1.23 0.40 1.13 1.96 5.51 -36.50%
P/EPS 17.24 31.40 15.03 6.58 7.86 51.49 50.40 -16.35%
EY 5.80 3.18 6.65 15.21 12.73 1.94 1.98 19.59%
DY 0.00 1.30 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.90 0.74 1.47 2.85 4.82 -36.67%

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