[FRONTKN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -55.98%
YoY- -79.28%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 309,845 190,611 181,035 198,123 146,704 137,231 130,553 15.48%
PBT 28,140 5,911 3,239 2,999 13,104 8,108 19,411 6.38%
Tax -4,952 -5,446 927 485 -1,001 -556 -496 46.71%
NP 23,188 465 4,166 3,484 12,103 7,552 18,915 3.45%
-
NP to SH 18,775 -2,320 3,811 2,484 11,989 8,115 18,851 -0.06%
-
Tax Rate 17.60% 92.13% -28.62% -16.17% 7.64% 6.86% 2.56% -
Total Cost 286,657 190,146 176,869 194,639 134,601 129,679 111,638 17.01%
-
Net Worth 242,232 266,699 210,607 206,249 191,528 140,168 88,735 18.21%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 982 957 - - -
Div Payout % - - - 39.54% 7.99% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 242,232 266,699 210,607 206,249 191,528 140,168 88,735 18.21%
NOSH 1,009,301 1,269,997 1,002,894 982,142 957,642 737,727 521,972 11.61%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.48% 0.24% 2.30% 1.76% 8.25% 5.50% 14.49% -
ROE 7.75% -0.87% 1.81% 1.20% 6.26% 5.79% 21.24% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 30.70 15.01 18.05 20.17 15.32 18.60 25.01 3.47%
EPS 1.86 0.00 0.38 0.25 1.25 1.10 2.70 -6.01%
DPS 0.00 0.00 0.00 0.10 0.10 0.00 0.00 -
NAPS 0.24 0.21 0.21 0.21 0.20 0.19 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 650,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.60 12.06 11.45 12.53 9.28 8.68 8.26 15.48%
EPS 1.19 -0.15 0.24 0.16 0.76 0.51 1.19 0.00%
DPS 0.00 0.00 0.00 0.06 0.06 0.00 0.00 -
NAPS 0.1532 0.1687 0.1332 0.1305 0.1212 0.0887 0.0561 18.21%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.14 0.075 0.08 0.12 0.17 0.23 0.24 -
P/RPS 0.46 0.50 0.44 0.59 1.11 1.24 0.96 -11.53%
P/EPS 7.53 -41.06 21.05 47.45 13.58 20.91 6.65 2.09%
EY 13.29 -2.44 4.75 2.11 7.36 4.78 15.05 -2.05%
DY 0.00 0.00 0.00 0.83 0.59 0.00 0.00 -
P/NAPS 0.58 0.36 0.38 0.57 0.85 1.21 1.41 -13.75%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 22/02/11 23/02/10 27/02/09 -
Price 0.18 0.105 0.065 0.12 0.18 0.14 0.25 -
P/RPS 0.59 0.70 0.36 0.59 1.17 0.75 1.00 -8.41%
P/EPS 9.68 -57.48 17.11 47.45 14.38 12.73 6.92 5.75%
EY 10.33 -1.74 5.85 2.11 6.96 7.86 14.45 -5.43%
DY 0.00 0.00 0.00 0.83 0.56 0.00 0.00 -
P/NAPS 0.75 0.50 0.31 0.57 0.90 0.74 1.47 -10.60%

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