[FRONTKN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -201.1%
YoY- -119.28%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 340,132 300,439 270,113 262,143 338,861 195,433 176,424 11.55%
PBT 87,133 47,856 40,785 7,120 32,930 11,211 3,387 71.77%
Tax -20,970 -10,737 -7,086 -5,939 -6,643 -5,588 574 -
NP 66,163 37,119 33,699 1,181 26,287 5,623 3,961 59.84%
-
NP to SH 61,357 31,140 26,301 -4,051 21,012 3,246 2,264 73.26%
-
Tax Rate 24.07% 22.44% 17.37% 83.41% 20.17% 49.84% -16.95% -
Total Cost 273,969 263,320 236,414 260,962 312,574 189,810 172,463 8.01%
-
Net Worth 324,786 284,427 272,471 227,150 255,039 224,008 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 15,719 5,239 - - - - - -
Div Payout % 25.62% 16.83% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 324,786 284,427 272,471 227,150 255,039 224,008 0 -
NOSH 1,053,435 1,053,435 1,047,968 1,053,435 1,053,435 1,018,222 1,013,000 0.65%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.45% 12.35% 12.48% 0.45% 7.76% 2.88% 2.25% -
ROE 18.89% 10.95% 9.65% -1.78% 8.24% 1.45% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 32.46 28.52 25.77 25.39 33.22 19.19 17.42 10.92%
EPS 5.86 2.96 2.51 -0.39 2.06 0.32 0.22 72.77%
DPS 1.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.26 0.22 0.25 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.40 18.90 16.99 16.49 21.32 12.30 11.10 11.55%
EPS 3.86 1.96 1.65 -0.25 1.32 0.20 0.14 73.76%
DPS 0.99 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2043 0.179 0.1714 0.1429 0.1605 0.1409 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.99 0.42 0.24 0.175 0.18 0.105 0.06 -
P/RPS 3.05 1.47 0.93 0.69 0.54 0.55 0.34 44.12%
P/EPS 16.90 14.21 9.56 -44.60 8.74 32.94 26.85 -7.42%
EY 5.92 7.04 10.46 -2.24 11.44 3.04 3.72 8.04%
DY 1.52 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.56 0.92 0.80 0.72 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 26/04/18 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 -
Price 1.31 0.405 0.28 0.155 0.255 0.125 0.095 -
P/RPS 4.04 1.42 1.09 0.61 0.77 0.65 0.55 39.40%
P/EPS 22.37 13.70 11.16 -39.51 12.38 39.21 42.51 -10.14%
EY 4.47 7.30 8.96 -2.53 8.08 2.55 2.35 11.30%
DY 1.15 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 1.50 1.08 0.70 1.02 0.57 0.00 -

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