[GFB] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 48.02%
YoY- -12.47%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 167,782 172,796 146,212 143,740 141,876 159,224 164,430 1.35%
PBT 13,278 18,316 12,774 12,232 8,208 5,464 11,692 8.85%
Tax -736 -1,008 -1,135 -864 -528 -472 -911 -13.26%
NP 12,542 17,308 11,639 11,368 7,680 4,992 10,781 10.62%
-
NP to SH 12,542 17,308 11,639 11,368 7,680 4,992 10,781 10.62%
-
Tax Rate 5.54% 5.50% 8.89% 7.06% 6.43% 8.64% 7.79% -
Total Cost 155,240 155,488 134,573 132,372 134,196 154,232 153,649 0.68%
-
Net Worth 105,286 107,020 106,442 104,400 103,449 100,064 104,747 0.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 3,921 1,870 - - 3,740 -
Div Payout % - - 33.69% 16.46% - - 34.70% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 105,286 107,020 106,442 104,400 103,449 100,064 104,747 0.34%
NOSH 55,414 55,451 56,022 56,129 56,222 56,216 57,553 -2.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.48% 10.02% 7.96% 7.91% 5.41% 3.14% 6.56% -
ROE 11.91% 16.17% 10.93% 10.89% 7.42% 4.99% 10.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 302.78 311.62 260.99 256.09 252.35 283.24 285.70 3.95%
EPS 22.62 31.20 20.78 20.25 13.66 8.88 18.73 13.41%
DPS 0.00 0.00 7.00 3.33 0.00 0.00 6.50 -
NAPS 1.90 1.93 1.90 1.86 1.84 1.78 1.82 2.91%
Adjusted Per Share Value based on latest NOSH - 55,997
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 319.58 329.14 278.50 273.79 270.24 303.28 313.20 1.35%
EPS 23.89 32.97 22.17 21.65 14.63 9.51 20.54 10.60%
DPS 0.00 0.00 7.47 3.56 0.00 0.00 7.13 -
NAPS 2.0055 2.0385 2.0275 1.9886 1.9705 1.906 1.9952 0.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.63 1.12 1.05 0.86 0.85 0.87 0.96 -
P/RPS 0.54 0.36 0.40 0.34 0.34 0.31 0.34 36.16%
P/EPS 7.20 3.59 5.05 4.25 6.22 9.80 5.12 25.54%
EY 13.89 27.87 19.79 23.55 16.07 10.21 19.51 -20.28%
DY 0.00 0.00 6.67 3.88 0.00 0.00 6.77 -
P/NAPS 0.86 0.58 0.55 0.46 0.46 0.49 0.53 38.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 -
Price 1.43 1.55 1.10 1.05 0.88 0.82 0.87 -
P/RPS 0.47 0.50 0.42 0.41 0.35 0.29 0.30 34.92%
P/EPS 6.32 4.97 5.29 5.18 6.44 9.23 4.64 22.89%
EY 15.83 20.14 18.89 19.29 15.52 10.83 21.53 -18.55%
DY 0.00 0.00 6.36 3.17 0.00 0.00 7.47 -
P/NAPS 0.75 0.80 0.58 0.56 0.48 0.46 0.48 34.68%

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