[FRONTKN] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 502.82%
YoY- 790.32%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 80,144 81,780 70,530 62,848 66,643 73,037 42,291 11.23%
PBT 23,103 19,514 10,267 8,426 1,555 3,437 366 99.47%
Tax -5,280 -6,236 -2,381 -1,419 -524 -750 -809 36.68%
NP 17,823 13,278 7,886 7,007 1,031 2,687 -443 -
-
NP to SH 16,518 12,083 5,824 4,991 -723 1,778 -455 -
-
Tax Rate 22.85% 31.96% 23.19% 16.84% 33.70% 21.82% 221.04% -
Total Cost 62,321 68,502 62,644 55,841 65,612 70,350 42,734 6.48%
-
Net Worth 345,829 293,431 272,471 241,078 272,601 217,311 212,729 8.43%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,479 - 5,239 - - - - -
Div Payout % 63.44% - 89.97% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 345,829 293,431 272,471 241,078 272,601 217,311 212,729 8.43%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 987,777 1,013,000 0.65%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 22.24% 16.24% 11.18% 11.15% 1.55% 3.68% -1.05% -
ROE 4.78% 4.12% 2.14% 2.07% -0.27% 0.82% -0.21% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.65 7.80 6.73 6.00 6.36 7.39 4.17 10.63%
EPS 1.58 1.15 0.56 0.48 -0.07 0.18 0.00 -
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.26 0.23 0.26 0.22 0.21 7.82%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.07 5.18 4.46 3.98 4.22 4.62 2.68 11.20%
EPS 1.05 0.76 0.37 0.32 -0.05 0.11 -0.03 -
DPS 0.66 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2189 0.1857 0.1724 0.1526 0.1725 0.1375 0.1346 8.43%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.34 0.425 0.305 0.135 0.25 0.12 0.07 -
P/RPS 17.52 5.45 4.53 2.25 3.93 1.62 1.68 47.78%
P/EPS 85.01 36.86 54.88 28.35 -362.54 66.67 -155.85 -
EY 1.18 2.71 1.82 3.53 -0.28 1.50 -0.64 -
DY 0.75 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 1.52 1.17 0.59 0.96 0.55 0.33 51.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/07/19 07/08/18 24/08/17 26/08/16 25/08/15 26/08/14 20/08/13 -
Price 1.56 0.64 0.34 0.165 0.175 0.175 0.075 -
P/RPS 20.40 8.20 5.05 2.75 2.75 2.37 1.80 49.84%
P/EPS 98.97 55.51 61.18 34.65 -253.78 97.22 -166.98 -
EY 1.01 1.80 1.63 2.89 -0.39 1.03 -0.60 -
DY 0.64 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 2.29 1.31 0.72 0.67 0.80 0.36 53.58%

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