[FRONTKN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 45.28%
YoY- 48.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 283,664 268,228 235,152 308,872 192,808 173,520 191,964 6.72%
PBT 44,124 37,292 7,532 43,044 23,884 2,684 2,088 66.23%
Tax -15,396 -11,404 -7,296 -9,500 -2,736 -2,168 -716 66.71%
NP 28,728 25,888 236 33,544 21,148 516 1,372 65.98%
-
NP to SH 25,216 20,088 -4,956 27,276 18,328 -3,936 2,288 49.15%
-
Tax Rate 34.89% 30.58% 96.87% 22.07% 11.46% 80.77% 34.29% -
Total Cost 254,936 242,340 234,916 275,328 171,660 173,004 190,592 4.96%
-
Net Worth 284,427 272,471 230,625 255,039 224,008 210,607 190,666 6.88%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 284,427 272,471 230,625 255,039 224,008 210,607 190,666 6.88%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,018,222 1,002,894 953,333 1.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.13% 9.65% 0.10% 10.86% 10.97% 0.30% 0.71% -
ROE 8.87% 7.37% -2.15% 10.69% 8.18% -1.87% 1.20% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.93 25.60 22.43 30.28 18.94 17.30 20.14 4.95%
EPS 2.40 1.92 -0.48 2.68 1.80 0.00 0.24 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.22 0.25 0.22 0.21 0.20 5.12%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.95 16.97 14.88 19.55 12.20 10.98 12.15 6.71%
EPS 1.60 1.27 -0.31 1.73 1.16 -0.25 0.14 50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1724 0.146 0.1614 0.1418 0.1333 0.1207 6.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.42 0.24 0.175 0.18 0.105 0.06 0.12 -
P/RPS 1.56 0.94 0.78 0.59 0.55 0.35 0.60 17.25%
P/EPS 17.55 12.52 -37.02 6.73 5.83 -15.29 50.00 -16.00%
EY 5.70 7.99 -2.70 14.85 17.14 -6.54 2.00 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.92 0.80 0.72 0.48 0.29 0.60 17.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 21/05/12 -
Price 0.405 0.28 0.155 0.255 0.125 0.095 0.09 -
P/RPS 1.50 1.09 0.69 0.84 0.66 0.55 0.45 22.20%
P/EPS 16.92 14.61 -32.79 9.54 6.94 -24.21 37.50 -12.41%
EY 5.91 6.85 -3.05 10.49 14.40 -4.13 2.67 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.08 0.70 1.02 0.57 0.45 0.45 22.20%

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