[FRONTKN] QoQ Cumulative 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- 27.87%
YoY- 47.74%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 146,397 100,790 54,183 146,704 104,561 71,253 33,897 164.96%
PBT 6,310 5,279 5,102 13,104 10,842 8,848 4,058 34.18%
Tax -1,112 -738 -912 -1,001 -1,490 -1,450 -512 67.62%
NP 5,198 4,541 4,190 12,103 9,352 7,398 3,546 29.01%
-
NP to SH 4,232 4,167 4,062 11,989 9,376 7,383 3,581 11.76%
-
Tax Rate 17.62% 13.98% 17.88% 7.64% 13.74% 16.39% 12.62% -
Total Cost 141,199 96,249 49,993 134,601 95,209 63,855 30,351 178.41%
-
Net Worth 211,599 213,431 203,099 191,528 159,392 156,888 121,754 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 1,007 1,016 1,015 957 937 922 - -
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 211,599 213,431 203,099 191,528 159,392 156,888 121,754 44.50%
NOSH 1,007,619 1,016,341 1,015,499 957,642 937,600 922,874 716,200 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 2.00% 1.95% 2.00% 6.26% 5.88% 4.71% 2.94% -
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 14.53 9.92 5.34 15.32 11.15 7.72 4.73 111.17%
EPS 0.42 0.41 0.40 1.25 1.00 0.80 0.50 -10.96%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 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 9.21 6.34 3.41 9.23 6.58 4.48 2.13 165.17%
EPS 0.27 0.26 0.26 0.75 0.59 0.46 0.23 11.27%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.00 -
NAPS 0.1331 0.1343 0.1278 0.1205 0.1003 0.0987 0.0766 44.48%
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 0.69 1.61 3.56 1.11 1.43 1.68 2.96 -62.08%
P/EPS 23.81 39.02 47.50 13.58 16.00 16.25 28.00 -10.23%
EY 4.20 2.56 2.11 7.36 6.25 6.15 3.57 11.43%
DY 1.00 0.63 0.53 0.59 0.63 0.77 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 0.83 1.21 3.19 1.17 1.52 2.07 2.54 -52.52%
P/EPS 28.57 29.27 42.50 14.38 17.00 20.00 24.00 12.31%
EY 3.50 3.42 2.35 6.96 5.88 5.00 4.17 -11.01%
DY 0.83 0.83 0.59 0.56 0.59 0.63 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