[FRONTKN] QoQ TTM 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- 19.12%
YoY- 42.57%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 188,540 176,241 166,990 146,704 138,910 141,258 140,666 21.54%
PBT 8,572 9,535 14,148 13,104 10,539 14,205 10,979 -15.19%
Tax -623 -289 -1,401 -1,001 -661 -1,393 -850 -18.69%
NP 7,949 9,246 12,747 12,103 9,878 12,812 10,129 -14.90%
-
NP to SH 6,845 8,773 12,470 11,989 10,065 13,034 10,498 -24.78%
-
Tax Rate 7.27% 3.03% 9.90% 7.64% 6.27% 9.81% 7.74% -
Total Cost 180,591 166,995 154,243 134,601 129,032 128,446 130,537 24.13%
-
Net Worth 136,499 220,499 203,099 200,250 169,404 161,584 121,754 7.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,015 1,015 1,965 950 950 950 - -
Div Payout % 14.84% 11.58% 15.77% 7.93% 9.44% 7.29% - -
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 136,499 220,499 203,099 200,250 169,404 161,584 121,754 7.91%
NOSH 650,000 1,050,000 1,015,499 1,001,250 996,499 950,499 716,200 -6.25%
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 4.22% 5.25% 7.63% 8.25% 7.11% 9.07% 7.20% -
ROE 5.01% 3.98% 6.14% 5.99% 5.94% 8.07% 8.62% -
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 29.01 16.78 16.44 14.65 13.94 14.86 19.64 29.66%
EPS 1.05 0.84 1.23 1.20 1.01 1.37 1.47 -20.07%
DPS 0.16 0.10 0.19 0.09 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 11.86 11.09 10.51 9.23 8.74 8.89 8.85 21.53%
EPS 0.43 0.55 0.78 0.75 0.63 0.82 0.66 -24.82%
DPS 0.06 0.06 0.12 0.06 0.06 0.06 0.00 -
NAPS 0.0859 0.1387 0.1278 0.126 0.1066 0.1017 0.0766 7.93%
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 0.34 0.95 1.16 1.16 1.15 0.87 0.71 -38.76%
P/EPS 9.50 19.15 15.47 14.20 15.84 9.48 9.55 -0.34%
EY 10.53 5.22 6.46 7.04 6.31 10.55 10.47 0.38%
DY 1.56 0.60 1.02 0.56 0.60 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 0.41 0.71 1.03 1.23 1.22 1.08 0.61 -23.25%
P/EPS 11.40 14.36 13.84 15.03 16.83 11.67 8.19 24.64%
EY 8.78 6.96 7.22 6.65 5.94 8.57 12.21 -19.72%
DY 1.30 0.81 1.14 0.53 0.56 0.62 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