[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.99%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 100,790 54,183 146,704 104,561 71,253 33,897 137,231 -18.64%
PBT 5,279 5,102 13,104 10,842 8,848 4,058 8,108 -24.93%
Tax -738 -912 -1,001 -1,490 -1,450 -512 -556 20.84%
NP 4,541 4,190 12,103 9,352 7,398 3,546 7,552 -28.82%
-
NP to SH 4,167 4,062 11,989 9,376 7,383 3,581 8,115 -35.95%
-
Tax Rate 13.98% 17.88% 7.64% 13.74% 16.39% 12.62% 6.86% -
Total Cost 96,249 49,993 134,601 95,209 63,855 30,351 129,679 -18.06%
-
Net Worth 213,431 203,099 191,528 159,392 156,888 121,754 140,168 32.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,016 1,015 957 937 922 - - -
Div Payout % 24.39% 25.00% 7.99% 10.00% 12.50% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 213,431 203,099 191,528 159,392 156,888 121,754 140,168 32.45%
NOSH 1,016,341 1,015,499 957,642 937,600 922,874 716,200 737,727 23.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.51% 7.73% 8.25% 8.94% 10.38% 10.46% 5.50% -
ROE 1.95% 2.00% 6.26% 5.88% 4.71% 2.94% 5.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.92 5.34 15.32 11.15 7.72 4.73 18.60 -34.31%
EPS 0.41 0.40 1.25 1.00 0.80 0.50 1.10 -48.30%
DPS 0.10 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.17 0.17 0.17 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 996,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.34 3.41 9.23 6.58 4.48 2.13 8.63 -18.62%
EPS 0.26 0.26 0.75 0.59 0.46 0.23 0.51 -36.26%
DPS 0.06 0.06 0.06 0.06 0.06 0.00 0.00 -
NAPS 0.1343 0.1278 0.1205 0.1003 0.0987 0.0766 0.0882 32.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.16 0.19 0.17 0.16 0.13 0.14 0.23 -
P/RPS 1.61 3.56 1.11 1.43 1.68 2.96 1.24 19.07%
P/EPS 39.02 47.50 13.58 16.00 16.25 28.00 20.91 51.74%
EY 2.56 2.11 7.36 6.25 6.15 3.57 4.78 -34.12%
DY 0.63 0.53 0.59 0.63 0.77 0.00 0.00 -
P/NAPS 0.76 0.95 0.85 0.94 0.76 0.82 1.21 -26.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 -
Price 0.12 0.17 0.18 0.17 0.16 0.12 0.14 -
P/RPS 1.21 3.19 1.17 1.52 2.07 2.54 0.75 37.67%
P/EPS 29.27 42.50 14.38 17.00 20.00 24.00 12.73 74.47%
EY 3.42 2.35 6.96 5.88 5.00 4.17 7.86 -42.66%
DY 0.83 0.59 0.56 0.59 0.63 0.00 0.00 -
P/NAPS 0.57 0.85 0.90 1.00 0.94 0.71 0.74 -16.01%

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