[FRONTKN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 104.72%
YoY- 909.27%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 296,580 261,844 280,573 309,845 190,611 181,035 198,123 6.94%
PBT 46,148 33,345 15,998 28,140 5,911 3,238 2,999 57.64%
Tax -9,739 -6,059 -6,490 -4,952 -5,446 937 485 -
NP 36,409 27,286 9,508 23,188 465 4,175 3,484 47.80%
-
NP to SH 29,858 20,040 4,007 18,775 -2,320 3,820 2,484 51.29%
-
Tax Rate 21.10% 18.17% 40.57% 17.60% 92.13% -28.94% -16.17% -
Total Cost 260,171 234,558 271,065 286,657 190,146 176,860 194,639 4.95%
-
Net Worth 282,951 261,975 209,299 241,859 205,537 212,729 136,499 12.90%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,239 - - - - - 1,015 31.42%
Div Payout % 17.55% - - - - - 40.88% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 282,951 261,975 209,299 241,859 205,537 212,729 136,499 12.90%
NOSH 1,053,435 1,047,903 1,053,435 1,007,746 978,750 1,013,000 650,000 8.37%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.28% 10.42% 3.39% 7.48% 0.24% 2.31% 1.76% -
ROE 10.55% 7.65% 1.91% 7.76% -1.13% 1.80% 1.82% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 28.30 24.99 34.85 30.75 19.47 17.87 30.48 -1.22%
EPS 2.85 1.91 0.50 1.86 -0.24 0.38 0.38 39.86%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.16 20.89%
NAPS 0.27 0.25 0.26 0.24 0.21 0.21 0.21 4.27%
Adjusted Per Share Value based on latest NOSH - 1,007,746
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.66 16.47 17.65 19.49 11.99 11.39 12.47 6.94%
EPS 1.88 1.26 0.25 1.18 -0.15 0.24 0.16 50.72%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.06 32.82%
NAPS 0.178 0.1648 0.1317 0.1522 0.1293 0.1338 0.0859 12.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.46 0.17 0.19 0.14 0.075 0.08 0.12 -
P/RPS 1.63 0.68 0.55 0.46 0.39 0.45 0.39 26.88%
P/EPS 16.15 8.89 38.17 7.51 -31.64 21.21 31.40 -10.48%
EY 6.19 11.25 2.62 13.31 -3.16 4.71 3.18 11.72%
DY 1.09 0.00 0.00 0.00 0.00 0.00 1.30 -2.89%
P/NAPS 1.70 0.68 0.73 0.58 0.36 0.38 0.57 19.95%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.455 0.215 0.175 0.18 0.105 0.065 0.12 -
P/RPS 1.61 0.86 0.50 0.59 0.54 0.36 0.39 26.62%
P/EPS 15.97 11.24 35.16 9.66 -44.30 17.24 31.40 -10.64%
EY 6.26 8.89 2.84 10.35 -2.26 5.80 3.18 11.93%
DY 1.10 0.00 0.00 0.00 0.00 0.00 1.30 -2.74%
P/NAPS 1.69 0.86 0.67 0.75 0.50 0.31 0.57 19.83%

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