[GFB] QoQ Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -16.99%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 143,740 141,876 159,224 164,430 159,181 154,290 151,424 -3.41%
PBT 12,232 8,208 5,464 11,692 14,242 15,350 16,464 -17.98%
Tax -864 -528 -472 -911 -1,254 -1,388 -1,608 -33.93%
NP 11,368 7,680 4,992 10,781 12,988 13,962 14,856 -16.35%
-
NP to SH 11,368 7,680 4,992 10,781 12,988 13,962 14,856 -16.35%
-
Tax Rate 7.06% 6.43% 8.64% 7.79% 8.80% 9.04% 9.77% -
Total Cost 132,372 134,196 154,232 153,649 146,193 140,328 136,568 -2.06%
-
Net Worth 104,400 103,449 100,064 104,747 93,406 94,479 95,367 6.22%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,870 - - 3,740 1,933 - - -
Div Payout % 16.46% - - 34.70% 14.89% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 104,400 103,449 100,064 104,747 93,406 94,479 95,367 6.22%
NOSH 56,129 56,222 56,216 57,553 58,016 58,320 59,234 -3.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.91% 5.41% 3.14% 6.56% 8.16% 9.05% 9.81% -
ROE 10.89% 7.42% 4.99% 10.29% 13.90% 14.78% 15.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 256.09 252.35 283.24 285.70 274.37 264.55 255.64 0.11%
EPS 20.25 13.66 8.88 18.73 22.39 23.94 25.08 -13.30%
DPS 3.33 0.00 0.00 6.50 3.33 0.00 0.00 -
NAPS 1.86 1.84 1.78 1.82 1.61 1.62 1.61 10.11%
Adjusted Per Share Value based on latest NOSH - 53,604
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 273.79 270.24 303.28 313.20 303.20 293.89 288.43 -3.41%
EPS 21.65 14.63 9.51 20.54 24.74 26.59 28.30 -16.36%
DPS 3.56 0.00 0.00 7.13 3.68 0.00 0.00 -
NAPS 1.9886 1.9705 1.906 1.9952 1.7792 1.7996 1.8165 6.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.86 0.85 0.87 0.96 0.94 1.03 1.00 -
P/RPS 0.34 0.34 0.31 0.34 0.34 0.39 0.39 -8.74%
P/EPS 4.25 6.22 9.80 5.12 4.20 4.30 3.99 4.30%
EY 23.55 16.07 10.21 19.51 23.82 23.24 25.08 -4.11%
DY 3.88 0.00 0.00 6.77 3.55 0.00 0.00 -
P/NAPS 0.46 0.46 0.49 0.53 0.58 0.64 0.62 -18.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 1.05 0.88 0.82 0.87 0.94 0.99 0.98 -
P/RPS 0.41 0.35 0.29 0.30 0.34 0.37 0.38 5.20%
P/EPS 5.18 6.44 9.23 4.64 4.20 4.14 3.91 20.64%
EY 19.29 15.52 10.83 21.53 23.82 24.18 25.59 -17.18%
DY 3.17 0.00 0.00 7.47 3.55 0.00 0.00 -
P/NAPS 0.56 0.48 0.46 0.48 0.58 0.61 0.61 -5.54%

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