[GFB] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 37.87%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 164,430 159,181 154,290 151,424 137,387 135,924 130,348 16.69%
PBT 11,692 14,242 15,350 16,464 11,956 12,717 12,358 -3.61%
Tax -911 -1,254 -1,388 -1,608 -1,181 -1,008 -838 5.71%
NP 10,781 12,988 13,962 14,856 10,775 11,709 11,520 -4.31%
-
NP to SH 10,781 12,988 13,962 14,856 10,775 11,709 11,520 -4.31%
-
Tax Rate 7.79% 8.80% 9.04% 9.77% 9.88% 7.93% 6.78% -
Total Cost 153,649 146,193 140,328 136,568 126,612 124,214 118,828 18.63%
-
Net Worth 104,747 93,406 94,479 95,367 93,548 93,196 93,308 7.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,740 1,933 - - 3,873 1,593 - -
Div Payout % 34.70% 14.89% - - 35.94% 13.61% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,747 93,406 94,479 95,367 93,548 93,196 93,308 7.99%
NOSH 57,553 58,016 58,320 59,234 59,584 59,741 59,813 -2.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.56% 8.16% 9.05% 9.81% 7.84% 8.61% 8.84% -
ROE 10.29% 13.90% 14.78% 15.58% 11.52% 12.56% 12.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 285.70 274.37 264.55 255.64 230.57 227.52 217.93 19.72%
EPS 18.73 22.39 23.94 25.08 18.09 19.60 19.26 -1.83%
DPS 6.50 3.33 0.00 0.00 6.50 2.67 0.00 -
NAPS 1.82 1.61 1.62 1.61 1.57 1.56 1.56 10.79%
Adjusted Per Share Value based on latest NOSH - 59,234
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 313.20 303.20 293.89 288.43 261.69 258.90 248.28 16.69%
EPS 20.54 24.74 26.59 28.30 20.52 22.30 21.94 -4.28%
DPS 7.13 3.68 0.00 0.00 7.38 3.03 0.00 -
NAPS 1.9952 1.7792 1.7996 1.8165 1.7819 1.7752 1.7773 7.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.96 0.94 1.03 1.00 0.98 1.03 0.92 -
P/RPS 0.34 0.34 0.39 0.39 0.43 0.45 0.42 -13.10%
P/EPS 5.12 4.20 4.30 3.99 5.42 5.26 4.78 4.67%
EY 19.51 23.82 23.24 25.08 18.45 19.03 20.93 -4.56%
DY 6.77 3.55 0.00 0.00 6.63 2.59 0.00 -
P/NAPS 0.53 0.58 0.64 0.62 0.62 0.66 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 -
Price 0.87 0.94 0.99 0.98 0.98 0.96 0.83 -
P/RPS 0.30 0.34 0.37 0.38 0.43 0.42 0.38 -14.54%
P/EPS 4.64 4.20 4.14 3.91 5.42 4.90 4.31 5.02%
EY 21.53 23.82 24.18 25.59 18.45 20.42 23.20 -4.84%
DY 7.47 3.55 0.00 0.00 6.63 2.78 0.00 -
P/NAPS 0.48 0.58 0.61 0.61 0.62 0.62 0.53 -6.37%

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