[GFB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -62.82%
YoY- 246.71%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 168,874 126,287 83,891 43,199 146,212 107,805 70,938 78.19%
PBT 6,278 6,830 6,639 4,579 12,774 9,174 4,104 32.72%
Tax 65 -524 -368 -252 -1,135 -648 -264 -
NP 6,343 6,306 6,271 4,327 11,639 8,526 3,840 39.69%
-
NP to SH 6,343 6,306 6,271 4,327 11,639 8,526 3,840 39.69%
-
Tax Rate -1.04% 7.67% 5.54% 5.50% 8.89% 7.06% 6.43% -
Total Cost 162,531 119,981 77,620 38,872 134,573 99,279 67,098 80.26%
-
Net Worth 102,561 55,413 105,286 107,020 106,442 104,400 103,449 -0.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,584 16 - - 3,921 1,403 - -
Div Payout % 56.51% 0.26% - - 33.69% 16.46% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 102,561 55,413 105,286 107,020 106,442 104,400 103,449 -0.57%
NOSH 55,140 55,413 55,414 55,451 56,022 56,129 56,222 -1.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% 4.99% 7.48% 10.02% 7.96% 7.91% 5.41% -
ROE 6.18% 11.38% 5.96% 4.04% 10.93% 8.17% 3.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 306.26 227.90 151.39 77.90 260.99 192.07 126.17 80.51%
EPS 11.49 11.38 11.31 7.80 20.78 15.19 6.83 41.40%
DPS 6.50 0.03 0.00 0.00 7.00 2.50 0.00 -
NAPS 1.86 1.00 1.90 1.93 1.90 1.86 1.84 0.72%
Adjusted Per Share Value based on latest NOSH - 55,451
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 321.66 240.55 159.79 82.28 278.50 205.34 135.12 78.19%
EPS 12.08 12.01 11.94 8.24 22.17 16.24 7.31 39.73%
DPS 6.83 0.03 0.00 0.00 7.47 2.67 0.00 -
NAPS 1.9536 1.0555 2.0055 2.0385 2.0275 1.9886 1.9705 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.35 1.39 1.63 1.12 1.05 0.86 0.85 -
P/RPS 0.44 0.61 1.08 1.44 0.40 0.45 0.67 -24.42%
P/EPS 11.74 12.21 14.40 14.35 5.05 5.66 12.45 -3.83%
EY 8.52 8.19 6.94 6.97 19.79 17.66 8.04 3.93%
DY 4.81 0.02 0.00 0.00 6.67 2.91 0.00 -
P/NAPS 0.73 1.39 0.86 0.58 0.55 0.46 0.46 36.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 -
Price 1.37 1.48 1.43 1.55 1.10 1.05 0.88 -
P/RPS 0.45 0.65 0.94 1.99 0.42 0.55 0.70 -25.49%
P/EPS 11.91 13.01 12.64 19.86 5.29 6.91 12.88 -5.08%
EY 8.40 7.69 7.91 5.03 18.89 14.47 7.76 5.42%
DY 4.74 0.02 0.00 0.00 6.36 2.38 0.00 -
P/NAPS 0.74 1.48 0.75 0.80 0.58 0.56 0.48 33.41%

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