[GFB] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -7.98%
YoY- 122.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 159,181 154,290 151,424 137,387 135,924 130,348 133,912 12.22%
PBT 14,242 15,350 16,464 11,956 12,717 12,358 14,692 -2.05%
Tax -1,254 -1,388 -1,608 -1,181 -1,008 -838 -1,020 14.77%
NP 12,988 13,962 14,856 10,775 11,709 11,520 13,672 -3.36%
-
NP to SH 12,988 13,962 14,856 10,775 11,709 11,520 13,672 -3.36%
-
Tax Rate 8.80% 9.04% 9.77% 9.88% 7.93% 6.78% 6.94% -
Total Cost 146,193 140,328 136,568 126,612 124,214 118,828 120,240 13.92%
-
Net Worth 93,406 94,479 95,367 93,548 93,196 93,308 91,585 1.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,933 - - 3,873 1,593 - - -
Div Payout % 14.89% - - 35.94% 13.61% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 93,406 94,479 95,367 93,548 93,196 93,308 91,585 1.32%
NOSH 58,016 58,320 59,234 59,584 59,741 59,813 59,859 -2.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.16% 9.05% 9.81% 7.84% 8.61% 8.84% 10.21% -
ROE 13.90% 14.78% 15.58% 11.52% 12.56% 12.35% 14.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 274.37 264.55 255.64 230.57 227.52 217.93 223.71 14.59%
EPS 22.39 23.94 25.08 18.09 19.60 19.26 22.84 -1.31%
DPS 3.33 0.00 0.00 6.50 2.67 0.00 0.00 -
NAPS 1.61 1.62 1.61 1.57 1.56 1.56 1.53 3.45%
Adjusted Per Share Value based on latest NOSH - 59,275
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 303.20 293.89 288.43 261.69 258.90 248.28 255.07 12.22%
EPS 24.74 26.59 28.30 20.52 22.30 21.94 26.04 -3.35%
DPS 3.68 0.00 0.00 7.38 3.03 0.00 0.00 -
NAPS 1.7792 1.7996 1.8165 1.7819 1.7752 1.7773 1.7445 1.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.03 1.00 0.98 1.03 0.92 0.65 -
P/RPS 0.34 0.39 0.39 0.43 0.45 0.42 0.29 11.19%
P/EPS 4.20 4.30 3.99 5.42 5.26 4.78 2.85 29.53%
EY 23.82 23.24 25.08 18.45 19.03 20.93 35.14 -22.85%
DY 3.55 0.00 0.00 6.63 2.59 0.00 0.00 -
P/NAPS 0.58 0.64 0.62 0.62 0.66 0.59 0.42 24.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 27/02/07 -
Price 0.94 0.99 0.98 0.98 0.96 0.83 0.83 -
P/RPS 0.34 0.37 0.38 0.43 0.42 0.38 0.37 -5.48%
P/EPS 4.20 4.14 3.91 5.42 4.90 4.31 3.63 10.22%
EY 23.82 24.18 25.59 18.45 20.42 23.20 27.52 -9.18%
DY 3.55 0.00 0.00 6.63 2.78 0.00 0.00 -
P/NAPS 0.58 0.61 0.61 0.62 0.62 0.53 0.54 4.88%

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