[FRONTKN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 439.57%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 277,795 270,113 261,844 254,085 258,348 262,143 280,573 -0.66%
PBT 42,625 40,785 33,345 21,212 13,991 7,120 15,998 92.30%
Tax -8,048 -7,086 -6,059 -7,080 -6,834 -5,939 -6,490 15.43%
NP 34,577 33,699 27,286 14,132 7,157 1,181 9,508 136.66%
-
NP to SH 27,134 26,301 20,040 8,973 1,663 -4,051 4,007 258.34%
-
Tax Rate 18.88% 17.37% 18.17% 33.38% 48.85% 83.41% 40.57% -
Total Cost 243,218 236,414 234,558 239,953 251,191 260,962 271,065 -6.97%
-
Net Worth 272,471 272,471 261,975 251,544 239,152 227,150 209,299 19.24%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,239 - - - - - - -
Div Payout % 19.31% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 272,471 272,471 261,975 251,544 239,152 227,150 209,299 19.24%
NOSH 1,053,435 1,047,968 1,047,903 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.45% 12.48% 10.42% 5.56% 2.77% 0.45% 3.39% -
ROE 9.96% 9.65% 7.65% 3.57% 0.70% -1.78% 1.91% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.51 25.77 24.99 24.24 24.85 25.39 34.85 -16.68%
EPS 2.59 2.51 1.91 0.86 0.16 -0.39 0.50 199.67%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.24 0.23 0.22 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.57 17.09 16.57 16.07 16.34 16.58 17.75 -0.67%
EPS 1.72 1.66 1.27 0.57 0.11 -0.26 0.25 262.16%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1724 0.1657 0.1591 0.1513 0.1437 0.1324 19.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.305 0.24 0.17 0.145 0.135 0.175 0.19 -
P/RPS 1.15 0.93 0.68 0.60 0.54 0.69 0.55 63.58%
P/EPS 11.78 9.56 8.89 16.94 84.41 -44.60 38.17 -54.36%
EY 8.49 10.46 11.25 5.90 1.18 -2.24 2.62 119.13%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.92 0.68 0.60 0.59 0.80 0.73 36.99%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 23/05/16 24/02/16 -
Price 0.34 0.28 0.215 0.16 0.165 0.155 0.175 -
P/RPS 1.28 1.09 0.86 0.66 0.66 0.61 0.50 87.24%
P/EPS 13.13 11.16 11.24 18.69 103.17 -39.51 35.16 -48.17%
EY 7.62 8.96 8.89 5.35 0.97 -2.53 2.84 93.20%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.08 0.86 0.67 0.72 0.70 0.67 56.42%

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