[GFB] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 53.85%
YoY- -44.99%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 172,796 146,212 143,740 141,876 159,224 164,430 159,181 5.60%
PBT 18,316 12,774 12,232 8,208 5,464 11,692 14,242 18.20%
Tax -1,008 -1,135 -864 -528 -472 -911 -1,254 -13.51%
NP 17,308 11,639 11,368 7,680 4,992 10,781 12,988 21.03%
-
NP to SH 17,308 11,639 11,368 7,680 4,992 10,781 12,988 21.03%
-
Tax Rate 5.50% 8.89% 7.06% 6.43% 8.64% 7.79% 8.80% -
Total Cost 155,488 134,573 132,372 134,196 154,232 153,649 146,193 4.18%
-
Net Worth 107,020 106,442 104,400 103,449 100,064 104,747 93,406 9.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 3,921 1,870 - - 3,740 1,933 -
Div Payout % - 33.69% 16.46% - - 34.70% 14.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 107,020 106,442 104,400 103,449 100,064 104,747 93,406 9.46%
NOSH 55,451 56,022 56,129 56,222 56,216 57,553 58,016 -2.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.02% 7.96% 7.91% 5.41% 3.14% 6.56% 8.16% -
ROE 16.17% 10.93% 10.89% 7.42% 4.99% 10.29% 13.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 311.62 260.99 256.09 252.35 283.24 285.70 274.37 8.83%
EPS 31.20 20.78 20.25 13.66 8.88 18.73 22.39 24.68%
DPS 0.00 7.00 3.33 0.00 0.00 6.50 3.33 -
NAPS 1.93 1.90 1.86 1.84 1.78 1.82 1.61 12.80%
Adjusted Per Share Value based on latest NOSH - 56,203
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 329.14 278.50 273.79 270.24 303.28 313.20 303.20 5.60%
EPS 32.97 22.17 21.65 14.63 9.51 20.54 24.74 21.03%
DPS 0.00 7.47 3.56 0.00 0.00 7.13 3.68 -
NAPS 2.0385 2.0275 1.9886 1.9705 1.906 1.9952 1.7792 9.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 1.05 0.86 0.85 0.87 0.96 0.94 -
P/RPS 0.36 0.40 0.34 0.34 0.31 0.34 0.34 3.87%
P/EPS 3.59 5.05 4.25 6.22 9.80 5.12 4.20 -9.90%
EY 27.87 19.79 23.55 16.07 10.21 19.51 23.82 11.00%
DY 0.00 6.67 3.88 0.00 0.00 6.77 3.55 -
P/NAPS 0.58 0.55 0.46 0.46 0.49 0.53 0.58 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 -
Price 1.55 1.10 1.05 0.88 0.82 0.87 0.94 -
P/RPS 0.50 0.42 0.41 0.35 0.29 0.30 0.34 29.22%
P/EPS 4.97 5.29 5.18 6.44 9.23 4.64 4.20 11.84%
EY 20.14 18.89 19.29 15.52 10.83 21.53 23.82 -10.55%
DY 0.00 6.36 3.17 0.00 0.00 7.47 3.55 -
P/NAPS 0.80 0.58 0.56 0.48 0.46 0.48 0.58 23.83%

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