[GFB] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -27.54%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 175,236 168,874 168,382 167,782 172,796 146,212 143,740 14.07%
PBT 4,224 6,278 9,106 13,278 18,316 12,774 12,232 -50.68%
Tax -1,144 65 -698 -736 -1,008 -1,135 -864 20.51%
NP 3,080 6,343 8,408 12,542 17,308 11,639 11,368 -58.02%
-
NP to SH 3,080 6,343 8,408 12,542 17,308 11,639 11,368 -58.02%
-
Tax Rate 27.08% -1.04% 7.67% 5.54% 5.50% 8.89% 7.06% -
Total Cost 172,156 162,531 159,974 155,240 155,488 134,573 132,372 19.09%
-
Net Worth 97,751 102,561 55,413 105,286 107,020 106,442 104,400 -4.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 3,584 22 - - 3,921 1,870 -
Div Payout % - 56.51% 0.26% - - 33.69% 16.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 97,751 102,561 55,413 105,286 107,020 106,442 104,400 -4.28%
NOSH 54,609 55,140 55,413 55,414 55,451 56,022 56,129 -1.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.76% 3.76% 4.99% 7.48% 10.02% 7.96% 7.91% -
ROE 3.15% 6.18% 15.17% 11.91% 16.17% 10.93% 10.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 320.89 306.26 303.87 302.78 311.62 260.99 256.09 16.17%
EPS 5.64 11.49 15.17 22.62 31.20 20.78 20.25 -57.25%
DPS 0.00 6.50 0.04 0.00 0.00 7.00 3.33 -
NAPS 1.79 1.86 1.00 1.90 1.93 1.90 1.86 -2.51%
Adjusted Per Share Value based on latest NOSH - 55,172
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 333.78 321.66 320.73 319.58 329.14 278.50 273.79 14.07%
EPS 5.87 12.08 16.02 23.89 32.97 22.17 21.65 -58.00%
DPS 0.00 6.83 0.04 0.00 0.00 7.47 3.56 -
NAPS 1.8619 1.9536 1.0555 2.0055 2.0385 2.0275 1.9886 -4.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.39 1.35 1.39 1.63 1.12 1.05 0.86 -
P/RPS 0.43 0.44 0.46 0.54 0.36 0.40 0.34 16.89%
P/EPS 24.65 11.74 9.16 7.20 3.59 5.05 4.25 221.78%
EY 4.06 8.52 10.92 13.89 27.87 19.79 23.55 -68.92%
DY 0.00 4.81 0.03 0.00 0.00 6.67 3.88 -
P/NAPS 0.78 0.73 1.39 0.86 0.58 0.55 0.46 42.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 20/08/09 -
Price 1.48 1.37 1.48 1.43 1.55 1.10 1.05 -
P/RPS 0.46 0.45 0.49 0.47 0.50 0.42 0.41 7.95%
P/EPS 26.24 11.91 9.75 6.32 4.97 5.29 5.18 194.08%
EY 3.81 8.40 10.25 15.83 20.14 18.89 19.29 -65.98%
DY 0.00 4.74 0.03 0.00 0.00 6.36 3.17 -
P/NAPS 0.83 0.74 1.48 0.75 0.80 0.58 0.56 29.90%

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