[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 82.67%
YoY- 9048.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 216,204 186,228 212,716 204,793 136,210 134,439 146,397 6.70%
PBT 32,511 19,294 14,080 18,224 3,392 -558 6,310 31.38%
Tax -7,364 -4,871 -4,281 -3,209 -1,726 -885 -1,112 36.99%
NP 25,147 14,423 9,799 15,015 1,666 -1,443 5,198 30.01%
-
NP to SH 20,031 9,172 4,206 11,618 127 -1,254 4,232 29.54%
-
Tax Rate 22.65% 25.25% 30.40% 17.61% 50.88% - 17.62% -
Total Cost 191,057 171,805 202,917 189,778 134,544 135,882 141,199 5.16%
-
Net Worth 272,471 251,544 272,591 232,360 279,400 215,399 211,599 4.30%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 1,007 -
Div Payout % - - - - - - 23.81% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,471 251,544 272,591 232,360 279,400 215,399 211,599 4.30%
NOSH 1,053,435 1,053,435 1,053,435 1,010,260 1,270,000 1,025,714 1,007,619 0.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.63% 7.74% 4.61% 7.33% 1.22% -1.07% 3.55% -
ROE 7.35% 3.65% 1.54% 5.00% 0.05% -0.58% 2.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.63 17.77 20.29 20.27 10.73 13.11 14.53 6.01%
EPS 1.91 0.88 0.41 1.15 0.01 0.00 0.42 28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.26 0.24 0.26 0.23 0.22 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 1,011,153
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.68 11.78 13.46 12.96 8.62 8.51 9.26 6.71%
EPS 1.27 0.58 0.27 0.74 0.01 -0.08 0.27 29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1724 0.1591 0.1725 0.147 0.1768 0.1363 0.1339 4.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.385 0.145 0.16 0.16 0.09 0.09 0.10 -
P/RPS 1.87 0.82 0.79 0.79 0.84 0.69 0.69 18.05%
P/EPS 20.14 16.57 39.88 13.91 900.00 -73.62 23.81 -2.74%
EY 4.96 6.04 2.51 7.19 0.11 -1.36 4.20 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 1.48 0.60 0.62 0.70 0.41 0.43 0.48 20.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 -
Price 0.375 0.16 0.255 0.175 0.075 0.08 0.12 -
P/RPS 1.82 0.90 1.26 0.86 0.70 0.61 0.83 13.96%
P/EPS 19.62 18.28 63.56 15.22 750.00 -65.44 28.57 -6.06%
EY 5.10 5.47 1.57 6.57 0.13 -1.53 3.50 6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 1.44 0.67 0.98 0.76 0.34 0.38 0.57 16.68%

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