[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 251.41%
YoY- -38.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 327,948 305,392 275,174 243,272 287,722 242,478 171,342 11.42%
PBT 91,304 61,090 39,180 20,618 24,632 18,816 2,074 87.85%
Tax -22,972 -20,170 -10,464 -6,486 -5,798 -2,868 -2,702 42.83%
NP 68,332 40,920 28,716 14,132 18,834 15,948 -628 -
-
NP to SH 63,844 36,774 21,692 7,504 12,192 12,720 -2,878 -
-
Tax Rate 25.16% 33.02% 26.71% 31.46% 23.54% 15.24% 130.28% -
Total Cost 259,616 264,472 246,458 229,140 268,888 226,530 171,970 7.10%
-
Net Worth 345,829 293,431 272,471 241,078 272,601 222,095 210,607 8.61%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 20,959 - 10,479 - - - - -
Div Payout % 32.83% - 48.31% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 345,829 293,431 272,471 241,078 272,601 222,095 210,607 8.61%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,523 1,002,894 0.82%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.84% 13.40% 10.44% 5.81% 6.55% 6.58% -0.37% -
ROE 18.46% 12.53% 7.96% 3.11% 4.47% 5.73% -1.37% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.29 29.14 26.26 23.21 27.44 24.02 17.08 10.61%
EPS 6.10 3.50 2.06 0.72 1.18 1.26 0.00 -
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.26 0.23 0.26 0.22 0.21 7.82%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.63 19.21 17.31 15.31 18.10 15.26 10.78 11.41%
EPS 4.02 2.31 1.36 0.47 0.77 0.80 -0.18 -
DPS 1.32 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1846 0.1714 0.1517 0.1715 0.1397 0.1325 8.61%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.34 0.425 0.305 0.135 0.25 0.12 0.07 -
P/RPS 4.28 1.46 1.16 0.58 0.91 0.50 0.41 47.80%
P/EPS 22.00 12.11 14.73 18.86 21.50 9.52 -24.39 -
EY 4.55 8.26 6.79 5.30 4.65 10.50 -4.10 -
DY 1.49 0.00 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 1.52 1.17 0.59 0.96 0.55 0.33 51.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 -
Price 1.56 0.64 0.34 0.165 0.175 0.175 0.075 -
P/RPS 4.99 2.20 1.29 0.71 0.64 0.73 0.44 49.86%
P/EPS 25.61 18.24 16.43 23.05 15.05 13.89 -26.14 -
EY 3.91 5.48 6.09 4.34 6.64 7.20 -3.83 -
DY 1.28 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 2.29 1.31 0.72 0.67 0.80 0.36 53.58%

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