[FRONTKN] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 38.8%
YoY- 541.97%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 137,587 121,636 143,861 121,239 85,671 92,350 100,790 5.31%
PBT 19,590 10,309 12,316 9,408 1,037 1,743 5,279 24.40%
Tax -5,232 -3,243 -2,899 -1,434 -1,351 -498 -738 38.56%
NP 14,358 7,066 9,417 7,974 -314 1,245 4,541 21.12%
-
NP to SH 10,846 3,752 6,096 6,360 -1,439 1,436 4,167 17.26%
-
Tax Rate 26.71% 31.46% 23.54% 15.24% 130.28% 28.57% 13.98% -
Total Cost 123,229 114,570 134,444 113,265 85,985 91,105 96,249 4.20%
-
Net Worth 272,471 241,078 272,601 222,095 210,607 215,399 213,431 4.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,239 - - - - - 1,016 31.40%
Div Payout % 48.31% - - - - - 24.39% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 272,471 241,078 272,601 222,095 210,607 215,399 213,431 4.15%
NOSH 1,053,435 1,053,435 1,053,435 1,009,523 1,002,894 1,025,714 1,016,341 0.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.44% 5.81% 6.55% 6.58% -0.37% 1.35% 4.51% -
ROE 3.98% 1.56% 2.24% 2.86% -0.68% 0.67% 1.95% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.13 11.60 13.72 12.01 8.54 9.00 9.92 4.77%
EPS 1.03 0.36 0.59 0.63 0.00 0.14 0.41 16.57%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.10 30.73%
NAPS 0.26 0.23 0.26 0.22 0.21 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 987,777
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.70 7.70 9.10 7.67 5.42 5.84 6.38 5.30%
EPS 0.69 0.24 0.39 0.40 -0.09 0.09 0.26 17.64%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.06 32.82%
NAPS 0.1724 0.1525 0.1725 0.1405 0.1332 0.1363 0.135 4.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.305 0.135 0.25 0.12 0.07 0.09 0.16 -
P/RPS 2.32 1.16 1.82 1.00 0.82 1.00 1.61 6.27%
P/EPS 29.47 37.71 43.00 19.05 -48.79 64.29 39.02 -4.56%
EY 3.39 2.65 2.33 5.25 -2.05 1.56 2.56 4.78%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.63 17.27%
P/NAPS 1.17 0.59 0.96 0.55 0.33 0.43 0.76 7.44%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 27/08/12 26/08/11 -
Price 0.34 0.165 0.175 0.175 0.075 0.09 0.12 -
P/RPS 2.59 1.42 1.28 1.46 0.88 1.00 1.21 13.51%
P/EPS 32.85 46.09 30.10 27.78 -52.27 64.29 29.27 1.93%
EY 3.04 2.17 3.32 3.60 -1.91 1.56 3.42 -1.94%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.83 9.98%
P/NAPS 1.31 0.72 0.67 0.80 0.36 0.43 0.57 14.86%

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