[FRONTKN] YoY TTM 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- -64.74%
YoY- -78.66%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 327,218 296,580 261,844 280,573 309,845 190,611 181,035 10.36%
PBT 75,615 46,148 33,345 15,998 28,140 5,911 3,238 69.02%
Tax -18,613 -9,739 -6,059 -6,490 -4,952 -5,446 937 -
NP 57,002 36,409 27,286 9,508 23,188 465 4,175 54.56%
-
NP to SH 52,257 29,858 20,040 4,007 18,775 -2,320 3,820 54.61%
-
Tax Rate 24.62% 21.10% 18.17% 40.57% 17.60% 92.13% -28.94% -
Total Cost 270,216 260,171 234,558 271,065 286,657 190,146 176,860 7.31%
-
Net Worth 324,870 282,951 261,975 209,299 241,859 205,537 212,729 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 15,719 5,239 - - - - - -
Div Payout % 30.08% 17.55% - - - - - -
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 324,870 282,951 261,975 209,299 241,859 205,537 212,729 7.30%
NOSH 1,053,435 1,053,435 1,047,903 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 17.42% 12.28% 10.42% 3.39% 7.48% 0.24% 2.31% -
ROE 16.09% 10.55% 7.65% 1.91% 7.76% -1.13% 1.80% -
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 31.22 28.30 24.99 34.85 30.75 19.47 17.87 9.74%
EPS 4.99 2.85 1.91 0.50 1.86 -0.24 0.38 53.56%
DPS 1.50 0.50 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 20.59 18.66 16.47 17.65 19.49 11.99 11.39 10.36%
EPS 3.29 1.88 1.26 0.25 1.18 -0.15 0.24 54.67%
DPS 0.99 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.178 0.1648 0.1317 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 2.26 1.63 0.68 0.55 0.46 0.39 0.45 30.84%
P/EPS 14.14 16.15 8.89 38.17 7.51 -31.64 21.21 -6.53%
EY 7.07 6.19 11.25 2.62 13.31 -3.16 4.71 7.00%
DY 2.13 1.09 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 0.905 0.455 0.215 0.175 0.18 0.105 0.065 -
P/RPS 2.90 1.61 0.86 0.50 0.59 0.54 0.36 41.56%
P/EPS 18.15 15.97 11.24 35.16 9.66 -44.30 17.24 0.86%
EY 5.51 6.26 8.89 2.84 10.35 -2.26 5.80 -0.85%
DY 1.66 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.69 0.86 0.67 0.75 0.50 0.31 45.29%

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