[FRONTKN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 327.93%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 280,573 309,845 190,611 181,035 198,123 146,704 137,231 12.65%
PBT 17,532 28,140 5,911 3,239 2,999 13,104 8,108 13.70%
Tax -6,490 -4,952 -5,446 927 485 -1,001 -556 50.58%
NP 11,042 23,188 465 4,166 3,484 12,103 7,552 6.53%
-
NP to SH 4,045 18,775 -2,320 3,811 2,484 11,989 8,115 -10.95%
-
Tax Rate 37.02% 17.60% 92.13% -28.62% -16.17% 7.64% 6.86% -
Total Cost 269,531 286,657 190,146 176,869 194,639 134,601 129,679 12.96%
-
Net Worth 272,575 242,232 266,699 210,607 206,249 191,528 140,168 11.71%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 982 957 - -
Div Payout % - - - - 39.54% 7.99% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 272,575 242,232 266,699 210,607 206,249 191,528 140,168 11.71%
NOSH 1,053,435 1,009,301 1,269,997 1,002,894 982,142 957,642 737,727 6.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.94% 7.48% 0.24% 2.30% 1.76% 8.25% 5.50% -
ROE 1.48% 7.75% -0.87% 1.81% 1.20% 6.26% 5.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.76 30.70 15.01 18.05 20.17 15.32 18.60 6.24%
EPS 0.39 1.86 0.00 0.38 0.25 1.25 1.10 -15.86%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.26 0.24 0.21 0.21 0.21 0.20 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.75 19.60 12.06 11.45 12.53 9.28 8.68 12.65%
EPS 0.26 1.19 -0.15 0.24 0.16 0.76 0.51 -10.61%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.1724 0.1532 0.1687 0.1332 0.1305 0.1212 0.0887 11.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.14 0.075 0.08 0.12 0.17 0.23 -
P/RPS 0.71 0.46 0.50 0.44 0.59 1.11 1.24 -8.87%
P/EPS 49.24 7.53 -41.06 21.05 47.45 13.58 20.91 15.33%
EY 2.03 13.29 -2.44 4.75 2.11 7.36 4.78 -13.29%
DY 0.00 0.00 0.00 0.00 0.83 0.59 0.00 -
P/NAPS 0.73 0.58 0.36 0.38 0.57 0.85 1.21 -8.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 22/02/11 23/02/10 -
Price 0.175 0.18 0.105 0.065 0.12 0.18 0.14 -
P/RPS 0.65 0.59 0.70 0.36 0.59 1.17 0.75 -2.35%
P/EPS 45.36 9.68 -57.48 17.11 47.45 14.38 12.73 23.57%
EY 2.20 10.33 -1.74 5.85 2.11 6.96 7.86 -19.11%
DY 0.00 0.00 0.00 0.00 0.83 0.56 0.00 -
P/NAPS 0.67 0.75 0.50 0.31 0.57 0.90 0.74 -1.64%

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