[FRONTKN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 239.91%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 270,113 262,143 338,861 195,433 176,424 191,931 166,990 8.33%
PBT 40,785 7,120 32,930 11,211 3,387 -1,581 14,148 19.27%
Tax -7,086 -5,939 -6,643 -5,588 574 1,218 -1,401 30.98%
NP 33,699 1,181 26,287 5,623 3,961 -363 12,747 17.57%
-
NP to SH 26,301 -4,051 21,012 3,246 2,264 -1,006 12,470 13.23%
-
Tax Rate 17.37% 83.41% 20.17% 49.84% -16.95% - 9.90% -
Total Cost 236,414 260,962 312,574 189,810 172,463 192,294 154,243 7.37%
-
Net Worth 272,471 227,150 255,039 224,008 0 190,666 203,099 5.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 1,965 -
Div Payout % - - - - - - 15.77% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 272,471 227,150 255,039 224,008 0 190,666 203,099 5.01%
NOSH 1,047,968 1,053,435 1,053,435 1,018,222 1,013,000 953,333 1,015,499 0.52%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.48% 0.45% 7.76% 2.88% 2.25% -0.19% 7.63% -
ROE 9.65% -1.78% 8.24% 1.45% 0.00% -0.53% 6.14% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.77 25.39 33.22 19.19 17.42 20.13 16.44 7.77%
EPS 2.51 -0.39 2.06 0.32 0.22 -0.11 1.23 12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.26 0.22 0.25 0.22 0.00 0.20 0.20 4.46%
Adjusted Per Share Value based on latest NOSH - 1,018,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.99 16.49 21.32 12.30 11.10 12.08 10.51 8.32%
EPS 1.65 -0.25 1.32 0.20 0.14 -0.06 0.78 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.1714 0.1429 0.1605 0.1409 0.00 0.12 0.1278 5.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.24 0.175 0.18 0.105 0.06 0.12 0.19 -
P/RPS 0.93 0.69 0.54 0.55 0.34 0.60 1.16 -3.61%
P/EPS 9.56 -44.60 8.74 32.94 26.85 -113.72 15.47 -7.70%
EY 10.46 -2.24 11.44 3.04 3.72 -0.88 6.46 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.92 0.80 0.72 0.48 0.00 0.60 0.95 -0.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 21/05/12 24/05/11 -
Price 0.28 0.155 0.255 0.125 0.095 0.09 0.17 -
P/RPS 1.09 0.61 0.77 0.65 0.55 0.45 1.03 0.94%
P/EPS 11.16 -39.51 12.38 39.21 42.51 -85.29 13.84 -3.52%
EY 8.96 -2.53 8.08 2.55 2.35 -1.17 7.22 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 1.08 0.70 1.02 0.57 0.00 0.45 0.85 4.06%

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