[FRONTKN] YoY TTM 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- 68.79%
YoY- 479.79%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 277,795 258,348 332,467 226,179 174,356 189,683 176,241 7.87%
PBT 42,625 13,991 31,048 14,282 2,532 -537 9,535 28.31%
Tax -8,048 -6,834 -6,417 -5,529 84 725 -289 74.01%
NP 34,577 7,157 24,631 8,753 2,616 188 9,246 24.56%
-
NP to SH 27,134 1,663 18,511 5,479 945 -247 8,773 20.68%
-
Tax Rate 18.88% 48.85% 20.67% 38.71% -3.32% - 3.03% -
Total Cost 243,218 251,191 307,836 217,426 171,740 189,495 166,995 6.46%
-
Net Worth 272,471 239,152 272,601 217,311 0 201,599 220,499 3.58%
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 - - - - - 1,015 31.42%
Div Payout % 19.31% - - - - - 11.58% -
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 272,471 239,152 272,601 217,311 0 201,599 220,499 3.58%
NOSH 1,053,435 1,053,435 1,053,435 987,777 1,013,000 959,999 1,050,000 0.05%
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 12.45% 2.77% 7.41% 3.87% 1.50% 0.10% 5.25% -
ROE 9.96% 0.70% 6.79% 2.52% 0.00% -0.12% 3.98% -
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 26.51 24.85 31.71 22.90 17.21 19.76 16.78 7.91%
EPS 2.59 0.16 1.77 0.55 0.09 -0.03 0.84 20.62%
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 0.00 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 17.57 16.34 21.03 14.31 11.03 12.00 11.15 7.86%
EPS 1.72 0.11 1.17 0.35 0.06 -0.02 0.56 20.54%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.06 32.82%
NAPS 0.1724 0.1513 0.1725 0.1375 0.00 0.1275 0.1395 3.58%
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 1.15 0.54 0.79 0.52 0.41 0.46 0.95 3.23%
P/EPS 11.78 84.41 14.16 21.63 75.04 -349.80 19.15 -7.77%
EY 8.49 1.18 7.06 4.62 1.33 -0.29 5.22 8.43%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.60 18.22%
P/NAPS 1.17 0.59 0.96 0.55 0.00 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 1.28 0.66 0.55 0.76 0.44 0.46 0.71 10.31%
P/EPS 13.13 103.17 9.91 31.55 80.40 -349.80 14.36 -1.48%
EY 7.62 0.97 10.09 3.17 1.24 -0.29 6.96 1.52%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.81 10.43%
P/NAPS 1.31 0.72 0.67 0.80 0.00 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