[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.09%
YoY- 167.69%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 216,732 146,704 139,414 142,506 135,588 137,231 137,346 35.57%
PBT 20,408 13,104 14,456 17,696 16,232 8,108 11,208 49.16%
Tax -3,648 -1,001 -1,986 -2,900 -2,048 -556 -1,450 85.08%
NP 16,760 12,103 12,469 14,796 14,184 7,552 9,757 43.47%
-
NP to SH 16,248 11,989 12,501 14,766 14,324 8,115 10,293 35.61%
-
Tax Rate 17.88% 7.64% 13.74% 16.39% 12.62% 6.86% 12.94% -
Total Cost 199,972 134,601 126,945 127,710 121,404 129,679 127,589 34.96%
-
Net Worth 203,099 191,528 159,391 156,888 121,754 140,168 133,345 32.41%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,061 957 1,250 1,845 - - - -
Div Payout % 25.00% 7.99% 10.00% 12.50% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 203,099 191,528 159,391 156,888 121,754 140,168 133,345 32.41%
NOSH 1,015,499 957,642 937,599 922,874 716,200 737,727 701,818 27.95%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.73% 8.25% 8.94% 10.38% 10.46% 5.50% 7.10% -
ROE 8.00% 6.26% 7.84% 9.41% 11.76% 5.79% 7.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.34 15.32 14.87 15.44 18.93 18.60 19.57 5.94%
EPS 1.60 1.25 1.33 1.60 2.00 1.10 1.47 5.81%
DPS 0.40 0.10 0.13 0.20 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.17 0.17 0.17 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 950,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.69 9.27 8.81 9.00 8.56 8.67 8.68 35.53%
EPS 1.03 0.76 0.79 0.93 0.90 0.51 0.65 35.95%
DPS 0.26 0.06 0.08 0.12 0.00 0.00 0.00 -
NAPS 0.1283 0.121 0.1007 0.0991 0.0769 0.0885 0.0842 32.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.17 0.16 0.13 0.14 0.23 0.22 -
P/RPS 0.89 1.11 1.08 0.84 0.74 1.24 1.12 -14.21%
P/EPS 11.87 13.58 12.00 8.13 7.00 20.91 15.00 -14.45%
EY 8.42 7.36 8.33 12.31 14.29 4.78 6.67 16.82%
DY 2.11 0.59 0.83 1.54 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 0.94 0.76 0.82 1.21 1.16 -12.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 -
Price 0.17 0.18 0.17 0.16 0.12 0.14 0.20 -
P/RPS 0.80 1.17 1.14 1.04 0.63 0.75 1.02 -14.96%
P/EPS 10.62 14.38 12.75 10.00 6.00 12.73 13.64 -15.37%
EY 9.41 6.96 7.84 10.00 16.67 7.86 7.33 18.13%
DY 2.35 0.56 0.78 1.25 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.00 0.94 0.71 0.74 1.05 -13.15%

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