[FRONTKN] YoY TTM 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- 141.05%
YoY- -91.02%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 338,496 311,689 277,795 258,348 332,467 226,179 174,356 11.68%
PBT 90,722 57,103 42,625 13,991 31,048 14,282 2,532 81.51%
Tax -20,014 -14,592 -8,048 -6,834 -6,417 -5,529 84 -
NP 70,708 42,511 34,577 7,157 24,631 8,753 2,616 73.19%
-
NP to SH 65,792 37,399 27,134 1,663 18,511 5,479 945 102.76%
-
Tax Rate 22.06% 25.55% 18.88% 48.85% 20.67% 38.71% -3.32% -
Total Cost 267,788 269,178 243,218 251,191 307,836 217,426 171,740 7.68%
-
Net Worth 345,829 293,431 272,471 239,152 272,601 217,311 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 26,199 - 5,239 - - - - -
Div Payout % 39.82% - 19.31% - - - - -
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 345,829 293,431 272,471 239,152 272,601 217,311 0 -
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 20.89% 13.64% 12.45% 2.77% 7.41% 3.87% 1.50% -
ROE 19.02% 12.75% 9.96% 0.70% 6.79% 2.52% 0.00% -
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 32.30 29.74 26.51 24.85 31.71 22.90 17.21 11.05%
EPS 6.28 3.57 2.59 0.16 1.77 0.55 0.09 102.83%
DPS 2.50 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 0.00 -
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 21.41 19.72 17.57 16.34 21.03 14.31 11.03 11.68%
EPS 4.16 2.37 1.72 0.11 1.17 0.35 0.06 102.62%
DPS 1.66 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2188 0.1856 0.1724 0.1513 0.1725 0.1375 0.00 -
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 4.15 1.43 1.15 0.54 0.79 0.52 0.41 47.05%
P/EPS 21.34 11.91 11.78 84.41 14.16 21.63 75.04 -18.89%
EY 4.69 8.40 8.49 1.18 7.06 4.62 1.33 23.36%
DY 1.87 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 0.00 -
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 4.83 2.15 1.28 0.66 0.55 0.76 0.44 49.05%
P/EPS 24.85 17.93 13.13 103.17 9.91 31.55 80.40 -17.76%
EY 4.02 5.58 7.62 0.97 10.09 3.17 1.24 21.64%
DY 1.60 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 0.00 -

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