[GFB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -88.42%
YoY- -66.4%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 146,212 107,805 70,938 39,806 164,430 119,386 77,145 53.09%
PBT 12,774 9,174 4,104 1,366 11,692 10,682 7,675 40.39%
Tax -1,135 -648 -264 -118 -911 -941 -694 38.76%
NP 11,639 8,526 3,840 1,248 10,781 9,741 6,981 40.56%
-
NP to SH 11,639 8,526 3,840 1,248 10,781 9,741 6,981 40.56%
-
Tax Rate 8.89% 7.06% 6.43% 8.64% 7.79% 8.81% 9.04% -
Total Cost 134,573 99,279 67,098 38,558 153,649 109,645 70,164 54.30%
-
Net Worth 106,442 104,400 103,449 100,064 104,747 93,406 94,479 8.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,921 1,403 - - 3,740 1,450 - -
Div Payout % 33.69% 16.46% - - 34.70% 14.89% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 106,442 104,400 103,449 100,064 104,747 93,406 94,479 8.26%
NOSH 56,022 56,129 56,222 56,216 57,553 58,016 58,320 -2.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.96% 7.91% 5.41% 3.14% 6.56% 8.16% 9.05% -
ROE 10.93% 8.17% 3.71% 1.25% 10.29% 10.43% 7.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 260.99 192.07 126.17 70.81 285.70 205.78 132.28 57.24%
EPS 20.78 15.19 6.83 2.22 18.73 16.79 11.97 44.39%
DPS 7.00 2.50 0.00 0.00 6.50 2.50 0.00 -
NAPS 1.90 1.86 1.84 1.78 1.82 1.61 1.62 11.20%
Adjusted Per Share Value based on latest NOSH - 56,216
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 278.50 205.34 135.12 75.82 313.20 227.40 146.94 53.09%
EPS 22.17 16.24 7.31 2.38 20.54 18.55 13.30 40.54%
DPS 7.47 2.67 0.00 0.00 7.13 2.76 0.00 -
NAPS 2.0275 1.9886 1.9705 1.906 1.9952 1.7792 1.7996 8.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.86 0.85 0.87 0.96 0.94 1.03 -
P/RPS 0.40 0.45 0.67 1.23 0.34 0.46 0.78 -35.90%
P/EPS 5.05 5.66 12.45 39.19 5.12 5.60 8.60 -29.85%
EY 19.79 17.66 8.04 2.55 19.51 17.86 11.62 42.56%
DY 6.67 2.91 0.00 0.00 6.77 2.66 0.00 -
P/NAPS 0.55 0.46 0.46 0.49 0.53 0.58 0.64 -9.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.10 1.05 0.88 0.82 0.87 0.94 0.99 -
P/RPS 0.42 0.55 0.70 1.16 0.30 0.46 0.75 -32.03%
P/EPS 5.29 6.91 12.88 36.94 4.64 5.60 8.27 -25.74%
EY 18.89 14.47 7.76 2.71 21.53 17.86 12.09 34.61%
DY 6.36 2.38 0.00 0.00 7.47 2.66 0.00 -
P/NAPS 0.58 0.56 0.48 0.46 0.48 0.58 0.61 -3.30%

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