[GFB] QoQ Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 1.64%
YoY- 144.9%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 154,290 151,424 137,387 135,924 130,348 133,912 110,127 25.18%
PBT 15,350 16,464 11,956 12,717 12,358 14,692 6,033 86.26%
Tax -1,388 -1,608 -1,181 -1,008 -838 -1,020 -1,190 10.79%
NP 13,962 14,856 10,775 11,709 11,520 13,672 4,843 102.43%
-
NP to SH 13,962 14,856 10,775 11,709 11,520 13,672 4,843 102.43%
-
Tax Rate 9.04% 9.77% 9.88% 7.93% 6.78% 6.94% 19.72% -
Total Cost 140,328 136,568 126,612 124,214 118,828 120,240 105,284 21.09%
-
Net Worth 94,479 95,367 93,548 93,196 93,308 91,585 90,188 3.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 3,873 1,593 - - 2,708 -
Div Payout % - - 35.94% 13.61% - - 55.92% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,479 95,367 93,548 93,196 93,308 91,585 90,188 3.14%
NOSH 58,320 59,234 59,584 59,741 59,813 59,859 60,177 -2.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.05% 9.81% 7.84% 8.61% 8.84% 10.21% 4.40% -
ROE 14.78% 15.58% 11.52% 12.56% 12.35% 14.93% 5.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 264.55 255.64 230.57 227.52 217.93 223.71 183.00 27.82%
EPS 23.94 25.08 18.09 19.60 19.26 22.84 8.05 106.66%
DPS 0.00 0.00 6.50 2.67 0.00 0.00 4.50 -
NAPS 1.62 1.61 1.57 1.56 1.56 1.53 1.4987 5.32%
Adjusted Per Share Value based on latest NOSH - 59,488
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 293.89 288.43 261.69 258.90 248.28 255.07 209.77 25.18%
EPS 26.59 28.30 20.52 22.30 21.94 26.04 9.22 102.47%
DPS 0.00 0.00 7.38 3.03 0.00 0.00 5.16 -
NAPS 1.7996 1.8165 1.7819 1.7752 1.7773 1.7445 1.7179 3.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.03 1.00 0.98 1.03 0.92 0.65 0.50 -
P/RPS 0.39 0.39 0.43 0.45 0.42 0.29 0.27 27.75%
P/EPS 4.30 3.99 5.42 5.26 4.78 2.85 6.21 -21.71%
EY 23.24 25.08 18.45 19.03 20.93 35.14 16.10 27.69%
DY 0.00 0.00 6.63 2.59 0.00 0.00 9.00 -
P/NAPS 0.64 0.62 0.62 0.66 0.59 0.42 0.33 55.45%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 27/02/07 30/11/06 -
Price 0.99 0.98 0.98 0.96 0.83 0.83 0.58 -
P/RPS 0.37 0.38 0.43 0.42 0.38 0.37 0.32 10.15%
P/EPS 4.14 3.91 5.42 4.90 4.31 3.63 7.21 -30.89%
EY 24.18 25.59 18.45 20.42 23.20 27.52 13.88 44.73%
DY 0.00 0.00 6.63 2.78 0.00 0.00 7.76 -
P/NAPS 0.61 0.61 0.62 0.62 0.53 0.54 0.39 34.70%

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