[FRONTKN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 227.25%
YoY- 53.78%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 280,573 309,845 190,611 181,035 198,123 146,704 137,359 12.63%
PBT 15,998 28,140 5,911 3,238 2,999 13,104 8,104 11.99%
Tax -6,490 -4,952 -5,446 937 485 -1,001 -260 70.91%
NP 9,508 23,188 465 4,175 3,484 12,103 7,844 3.25%
-
NP to SH 4,007 18,775 -2,320 3,820 2,484 11,989 8,409 -11.61%
-
Tax Rate 40.57% 17.60% 92.13% -28.94% -16.17% 7.64% 3.21% -
Total Cost 271,065 286,657 190,146 176,860 194,639 134,601 129,515 13.09%
-
Net Worth 209,299 241,859 205,537 212,729 136,499 200,250 75,049 18.63%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,015 950 - -
Div Payout % - - - - 40.88% 7.93% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 209,299 241,859 205,537 212,729 136,499 200,250 75,049 18.63%
NOSH 1,053,435 1,007,746 978,750 1,013,000 650,000 1,001,250 394,999 17.75%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.39% 7.48% 0.24% 2.31% 1.76% 8.25% 5.71% -
ROE 1.91% 7.76% -1.13% 1.80% 1.82% 5.99% 11.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.85 30.75 19.47 17.87 30.48 14.65 34.77 0.03%
EPS 0.50 1.86 -0.24 0.38 0.38 1.20 2.13 -21.44%
DPS 0.00 0.00 0.00 0.00 0.16 0.09 0.00 -
NAPS 0.26 0.24 0.21 0.21 0.21 0.20 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.65 19.49 11.99 11.39 12.47 9.23 8.64 12.63%
EPS 0.25 1.18 -0.15 0.24 0.16 0.75 0.53 -11.76%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.1317 0.1522 0.1293 0.1338 0.0859 0.126 0.0472 18.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.14 0.075 0.08 0.12 0.17 0.23 -
P/RPS 0.55 0.46 0.39 0.45 0.39 1.16 0.66 -2.99%
P/EPS 38.17 7.51 -31.64 21.21 31.40 14.20 10.80 23.40%
EY 2.62 13.31 -3.16 4.71 3.18 7.04 9.26 -18.96%
DY 0.00 0.00 0.00 0.00 1.30 0.56 0.00 -
P/NAPS 0.73 0.58 0.36 0.38 0.57 0.85 1.21 -8.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 22/02/11 23/02/10 -
Price 0.175 0.18 0.105 0.065 0.12 0.18 0.14 -
P/RPS 0.50 0.59 0.54 0.36 0.39 1.23 0.40 3.78%
P/EPS 35.16 9.66 -44.30 17.24 31.40 15.03 6.58 32.20%
EY 2.84 10.35 -2.26 5.80 3.18 6.65 15.21 -24.38%
DY 0.00 0.00 0.00 0.00 1.30 0.53 0.00 -
P/NAPS 0.67 0.75 0.50 0.31 0.57 0.90 0.74 -1.64%

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