[GFB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 122.03%
YoY- -12.47%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 83,891 43,199 146,212 107,805 70,938 39,806 164,430 -36.17%
PBT 6,639 4,579 12,774 9,174 4,104 1,366 11,692 -31.45%
Tax -368 -252 -1,135 -648 -264 -118 -911 -45.38%
NP 6,271 4,327 11,639 8,526 3,840 1,248 10,781 -30.34%
-
NP to SH 6,271 4,327 11,639 8,526 3,840 1,248 10,781 -30.34%
-
Tax Rate 5.54% 5.50% 8.89% 7.06% 6.43% 8.64% 7.79% -
Total Cost 77,620 38,872 134,573 99,279 67,098 38,558 153,649 -36.59%
-
Net Worth 105,286 107,020 106,442 104,400 103,449 100,064 104,747 0.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 3,921 1,403 - - 3,740 -
Div Payout % - - 33.69% 16.46% - - 34.70% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 105,286 107,020 106,442 104,400 103,449 100,064 104,747 0.34%
NOSH 55,414 55,451 56,022 56,129 56,222 56,216 57,553 -2.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.48% 10.02% 7.96% 7.91% 5.41% 3.14% 6.56% -
ROE 5.96% 4.04% 10.93% 8.17% 3.71% 1.25% 10.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 151.39 77.90 260.99 192.07 126.17 70.81 285.70 -34.54%
EPS 11.31 7.80 20.78 15.19 6.83 2.22 18.73 -28.58%
DPS 0.00 0.00 7.00 2.50 0.00 0.00 6.50 -
NAPS 1.90 1.93 1.90 1.86 1.84 1.78 1.82 2.91%
Adjusted Per Share Value based on latest NOSH - 55,997
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 159.79 82.28 278.50 205.34 135.12 75.82 313.20 -36.17%
EPS 11.94 8.24 22.17 16.24 7.31 2.38 20.54 -30.37%
DPS 0.00 0.00 7.47 2.67 0.00 0.00 7.13 -
NAPS 2.0055 2.0385 2.0275 1.9886 1.9705 1.906 1.9952 0.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.63 1.12 1.05 0.86 0.85 0.87 0.96 -
P/RPS 1.08 1.44 0.40 0.45 0.67 1.23 0.34 116.23%
P/EPS 14.40 14.35 5.05 5.66 12.45 39.19 5.12 99.37%
EY 6.94 6.97 19.79 17.66 8.04 2.55 19.51 -49.82%
DY 0.00 0.00 6.67 2.91 0.00 0.00 6.77 -
P/NAPS 0.86 0.58 0.55 0.46 0.46 0.49 0.53 38.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 -
Price 1.43 1.55 1.10 1.05 0.88 0.82 0.87 -
P/RPS 0.94 1.99 0.42 0.55 0.70 1.16 0.30 114.27%
P/EPS 12.64 19.86 5.29 6.91 12.88 36.94 4.64 95.17%
EY 7.91 5.03 18.89 14.47 7.76 2.71 21.53 -48.73%
DY 0.00 0.00 6.36 2.38 0.00 0.00 7.47 -
P/NAPS 0.75 0.80 0.58 0.56 0.48 0.46 0.48 34.68%

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