[FRONTKN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -38.61%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 318,929 291,820 254,085 317,768 259,194 182,806 186,165 9.38%
PBT 64,827 46,561 21,212 23,996 20,743 7,188 -3,869 -
Tax -16,573 -8,552 -7,080 -6,024 -6,929 96 712 -
NP 48,254 38,009 14,132 17,972 13,814 7,284 -3,157 -
-
NP to SH 43,401 30,899 8,973 11,363 9,171 5,201 -3,002 -
-
Tax Rate 25.56% 18.37% 33.38% 25.10% 33.40% -1.34% - -
Total Cost 270,675 253,811 239,953 299,796 245,380 175,522 189,322 6.13%
-
Net Worth 314,390 272,471 251,544 272,591 232,565 215,325 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,335 5,239 - - - - - -
Div Payout % 16.90% 16.96% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 314,390 272,471 251,544 272,591 232,565 215,325 0 -
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,011,153 978,750 959,999 1.55%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.13% 13.02% 5.56% 5.66% 5.33% 3.98% -1.70% -
ROE 13.80% 11.34% 3.57% 4.17% 3.94% 2.42% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.43 27.85 24.24 30.31 25.63 18.68 19.39 7.79%
EPS 4.14 2.95 0.86 1.08 0.91 0.53 -0.31 -
DPS 0.70 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.24 0.26 0.23 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.07 18.37 15.99 20.00 16.31 11.50 11.72 9.37%
EPS 2.73 1.94 0.56 0.72 0.58 0.33 -0.19 -
DPS 0.46 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.1715 0.1583 0.1715 0.1464 0.1355 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.91 0.385 0.145 0.16 0.16 0.09 0.09 -
P/RPS 2.99 1.38 0.60 0.53 0.62 0.48 0.46 36.59%
P/EPS 21.97 13.06 16.94 14.76 17.64 16.94 -28.78 -
EY 4.55 7.66 5.90 6.77 5.67 5.90 -3.47 -
DY 0.77 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.48 0.60 0.62 0.70 0.41 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 -
Price 0.83 0.375 0.16 0.255 0.175 0.075 0.08 -
P/RPS 2.73 1.35 0.66 0.84 0.68 0.40 0.41 37.14%
P/EPS 20.04 12.72 18.69 23.53 19.29 14.11 -25.58 -
EY 4.99 7.86 5.35 4.25 5.18 7.09 -3.91 -
DY 0.84 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.44 0.67 0.98 0.76 0.34 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