[FRONTKN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.16%
YoY- -55.39%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 138,910 141,258 140,666 137,359 134,648 131,984 129,582 4.73%
PBT 10,539 14,205 10,979 8,104 9,151 9,498 12,364 -10.09%
Tax -661 -1,393 -850 -260 587 1,335 538 -
NP 9,878 12,812 10,129 7,844 9,738 10,833 12,902 -16.29%
-
NP to SH 10,065 13,034 10,498 8,409 10,151 11,172 13,107 -16.12%
-
Tax Rate 6.27% 9.81% 7.74% 3.21% -6.41% -14.06% -4.35% -
Total Cost 129,032 128,446 130,537 129,515 124,910 121,151 116,680 6.93%
-
Net Worth 169,404 161,584 121,754 75,049 134,682 113,940 134,280 16.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 950 950 - - - - - -
Div Payout % 9.44% 7.29% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,404 161,584 121,754 75,049 134,682 113,940 134,280 16.73%
NOSH 996,499 950,499 716,200 394,999 708,857 632,999 745,999 21.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.11% 9.07% 7.20% 5.71% 7.23% 8.21% 9.96% -
ROE 5.94% 8.07% 8.62% 11.20% 7.54% 9.81% 9.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.94 14.86 19.64 34.77 19.00 20.85 17.37 -13.62%
EPS 1.01 1.37 1.47 2.13 1.43 1.76 1.76 -30.91%
DPS 0.10 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.19 0.19 0.18 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 394,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.77 8.92 8.88 8.68 8.50 8.34 8.18 4.74%
EPS 0.64 0.82 0.66 0.53 0.64 0.71 0.83 -15.89%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.1021 0.0769 0.0474 0.0851 0.072 0.0848 16.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.13 0.14 0.23 0.22 0.28 0.24 -
P/RPS 1.15 0.87 0.71 0.66 1.16 1.34 1.38 -11.43%
P/EPS 15.84 9.48 9.55 10.80 15.36 15.86 13.66 10.36%
EY 6.31 10.55 10.47 9.26 6.51 6.30 7.32 -9.41%
DY 0.60 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.82 1.21 1.16 1.56 1.33 -20.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.17 0.16 0.12 0.14 0.20 0.24 0.31 -
P/RPS 1.22 1.08 0.61 0.40 1.05 1.15 1.78 -22.24%
P/EPS 16.83 11.67 8.19 6.58 13.97 13.60 17.64 -3.08%
EY 5.94 8.57 12.21 15.21 7.16 7.35 5.67 3.14%
DY 0.56 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.71 0.74 1.05 1.33 1.72 -30.31%

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