[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.1%
YoY- 47.74%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 195,196 201,580 216,732 146,704 139,414 142,506 135,588 27.46%
PBT 8,413 10,558 20,408 13,104 14,456 17,696 16,232 -35.45%
Tax -1,482 -1,476 -3,648 -1,001 -1,986 -2,900 -2,048 -19.38%
NP 6,930 9,082 16,760 12,103 12,469 14,796 14,184 -37.93%
-
NP to SH 5,642 8,334 16,248 11,989 12,501 14,766 14,324 -46.23%
-
Tax Rate 17.62% 13.98% 17.88% 7.64% 13.74% 16.39% 12.62% -
Total Cost 188,265 192,498 199,972 134,601 126,945 127,710 121,404 33.93%
-
Net Worth 211,599 213,431 203,099 191,528 159,391 156,888 121,754 44.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,343 2,032 4,061 957 1,250 1,845 - -
Div Payout % 23.81% 24.39% 25.00% 7.99% 10.00% 12.50% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,599 213,431 203,099 191,528 159,391 156,888 121,754 44.50%
NOSH 1,007,618 1,016,341 1,015,499 957,642 937,599 922,874 716,200 25.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.55% 4.51% 7.73% 8.25% 8.94% 10.38% 10.46% -
ROE 2.67% 3.90% 8.00% 6.26% 7.84% 9.41% 11.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.37 19.83 21.34 15.32 14.87 15.44 18.93 1.54%
EPS 0.56 0.82 1.60 1.25 1.33 1.60 2.00 -57.16%
DPS 0.13 0.20 0.40 0.10 0.13 0.20 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.17 0.17 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 1,001,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.33 12.73 13.69 9.27 8.81 9.00 8.56 27.51%
EPS 0.36 0.53 1.03 0.76 0.79 0.93 0.90 -45.68%
DPS 0.08 0.13 0.26 0.06 0.08 0.12 0.00 -
NAPS 0.1337 0.1348 0.1283 0.121 0.1007 0.0991 0.0769 44.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.16 0.19 0.17 0.16 0.13 0.14 -
P/RPS 0.52 0.81 0.89 1.11 1.08 0.84 0.74 -20.94%
P/EPS 17.86 19.51 11.87 13.58 12.00 8.13 7.00 86.61%
EY 5.60 5.13 8.42 7.36 8.33 12.31 14.29 -46.41%
DY 1.33 1.25 2.11 0.59 0.83 1.54 0.00 -
P/NAPS 0.48 0.76 0.95 0.85 0.94 0.76 0.82 -30.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 -
Price 0.12 0.12 0.17 0.18 0.17 0.16 0.12 -
P/RPS 0.62 0.61 0.80 1.17 1.14 1.04 0.63 -1.06%
P/EPS 21.43 14.63 10.62 14.38 12.75 10.00 6.00 133.47%
EY 4.67 6.83 9.41 6.96 7.84 10.00 16.67 -57.15%
DY 1.11 1.67 2.35 0.56 0.78 1.25 0.00 -
P/NAPS 0.57 0.57 0.85 0.90 1.00 0.94 0.71 -13.60%

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