[GFB] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 182.3%
YoY- 95.54%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,387 135,924 130,348 133,912 110,127 99,938 94,910 27.93%
PBT 11,956 12,717 12,358 14,692 6,033 5,393 4,786 84.00%
Tax -1,181 -1,008 -838 -1,020 -1,190 -612 0 -
NP 10,775 11,709 11,520 13,672 4,843 4,781 4,786 71.69%
-
NP to SH 10,775 11,709 11,520 13,672 4,843 4,781 4,786 71.69%
-
Tax Rate 9.88% 7.93% 6.78% 6.94% 19.72% 11.35% 0.00% -
Total Cost 126,612 124,214 118,828 120,240 105,284 95,157 90,124 25.41%
-
Net Worth 93,548 93,196 93,308 91,585 90,188 89,800 89,812 2.75%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,873 1,593 - - 2,708 - - -
Div Payout % 35.94% 13.61% - - 55.92% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,548 93,196 93,308 91,585 90,188 89,800 89,812 2.75%
NOSH 59,584 59,741 59,813 59,859 60,177 60,268 60,277 -0.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.84% 8.61% 8.84% 10.21% 4.40% 4.78% 5.04% -
ROE 11.52% 12.56% 12.35% 14.93% 5.37% 5.32% 5.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 230.57 227.52 217.93 223.71 183.00 165.82 157.46 28.92%
EPS 18.09 19.60 19.26 22.84 8.05 7.93 7.94 73.05%
DPS 6.50 2.67 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.57 1.56 1.56 1.53 1.4987 1.49 1.49 3.54%
Adjusted Per Share Value based on latest NOSH - 59,859
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 261.69 258.90 248.28 255.07 209.77 190.36 180.78 27.93%
EPS 20.52 22.30 21.94 26.04 9.22 9.11 9.12 71.62%
DPS 7.38 3.03 0.00 0.00 5.16 0.00 0.00 -
NAPS 1.7819 1.7752 1.7773 1.7445 1.7179 1.7105 1.7107 2.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 1.03 0.92 0.65 0.50 0.51 0.56 -
P/RPS 0.43 0.45 0.42 0.29 0.27 0.31 0.36 12.56%
P/EPS 5.42 5.26 4.78 2.85 6.21 6.43 7.05 -16.06%
EY 18.45 19.03 20.93 35.14 16.10 15.56 14.18 19.16%
DY 6.63 2.59 0.00 0.00 9.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.59 0.42 0.33 0.34 0.38 38.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 -
Price 0.98 0.96 0.83 0.83 0.58 0.50 0.53 -
P/RPS 0.43 0.42 0.38 0.37 0.32 0.30 0.34 16.93%
P/EPS 5.42 4.90 4.31 3.63 7.21 6.30 6.68 -12.99%
EY 18.45 20.42 23.20 27.52 13.88 15.87 14.98 14.88%
DY 6.63 2.78 0.00 0.00 7.76 0.00 0.00 -
P/NAPS 0.62 0.62 0.53 0.54 0.39 0.34 0.36 43.63%

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