[FRONTKN] YoY TTM 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- 67.38%
YoY- 76.33%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 291,820 254,085 317,768 259,194 182,806 186,165 188,540 7.54%
PBT 46,561 21,212 23,996 20,743 7,188 -3,869 8,572 32.54%
Tax -8,552 -7,080 -6,024 -6,929 96 712 -623 54.67%
NP 38,009 14,132 17,972 13,814 7,284 -3,157 7,949 29.76%
-
NP to SH 30,899 8,973 11,363 9,171 5,201 -3,002 6,845 28.52%
-
Tax Rate 18.37% 33.38% 25.10% 33.40% -1.34% - 7.27% -
Total Cost 253,811 239,953 299,796 245,380 175,522 189,322 180,591 5.83%
-
Net Worth 272,471 251,544 272,591 232,565 215,325 0 136,499 12.19%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,239 - - - - - 1,015 31.42%
Div Payout % 16.96% - - - - - 14.84% -
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 272,471 251,544 272,591 232,565 215,325 0 136,499 12.19%
NOSH 1,053,435 1,053,435 1,053,435 1,011,153 978,750 959,999 650,000 8.37%
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 13.02% 5.56% 5.66% 5.33% 3.98% -1.70% 4.22% -
ROE 11.34% 3.57% 4.17% 3.94% 2.42% 0.00% 5.01% -
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 27.85 24.24 30.31 25.63 18.68 19.39 29.01 -0.67%
EPS 2.95 0.86 1.08 0.91 0.53 -0.31 1.05 18.76%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.16 20.89%
NAPS 0.26 0.24 0.26 0.23 0.22 0.00 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 18.47 16.08 20.11 16.40 11.57 11.78 11.93 7.54%
EPS 1.96 0.57 0.72 0.58 0.33 -0.19 0.43 28.73%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.06 32.82%
NAPS 0.1724 0.1592 0.1725 0.1472 0.1363 0.00 0.0864 12.19%
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 1.38 0.60 0.53 0.62 0.48 0.46 0.34 26.27%
P/EPS 13.06 16.94 14.76 17.64 16.94 -28.78 9.50 5.44%
EY 7.66 5.90 6.77 5.67 5.90 -3.47 10.53 -5.16%
DY 1.30 0.00 0.00 0.00 0.00 0.00 1.56 -2.99%
P/NAPS 1.48 0.60 0.62 0.70 0.41 0.00 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 1.35 0.66 0.84 0.68 0.40 0.41 0.41 21.94%
P/EPS 12.72 18.69 23.53 19.29 14.11 -25.58 11.40 1.84%
EY 7.86 5.35 4.25 5.18 7.09 -3.91 8.78 -1.82%
DY 1.33 0.00 0.00 0.00 0.00 0.00 1.30 0.38%
P/NAPS 1.44 0.67 0.98 0.76 0.34 0.00 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