[GFB] QoQ Quarter Result on 30-Sep-2008 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -61.74%
YoY- -50.38%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,867 31,133 39,806 45,044 42,241 39,289 37,856 -1.75%
PBT 5,070 2,738 1,366 1,010 3,008 3,558 4,116 14.92%
Tax -383 -147 -118 46 -248 -291 -402 -3.17%
NP 4,687 2,591 1,248 1,056 2,760 3,267 3,714 16.79%
-
NP to SH 4,687 2,591 1,248 1,056 2,760 3,267 3,714 16.79%
-
Tax Rate 7.55% 5.37% 8.64% -4.55% 8.24% 8.18% 9.77% -
Total Cost 32,180 28,542 38,558 43,988 39,481 36,022 34,142 -3.87%
-
Net Worth 104,155 103,415 100,064 97,559 92,190 93,839 95,367 6.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,399 - - 1,340 1,431 - - -
Div Payout % 29.87% - - 126.90% 51.87% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 104,155 103,415 100,064 97,559 92,190 93,839 95,367 6.05%
NOSH 55,997 56,203 56,216 53,604 57,261 57,925 59,234 -3.68%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.71% 8.32% 3.14% 2.34% 6.53% 8.32% 9.81% -
ROE 4.50% 2.51% 1.25% 1.08% 2.99% 3.48% 3.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.84 55.39 70.81 84.03 73.77 67.83 63.91 2.00%
EPS 8.37 4.61 2.22 1.97 4.82 5.64 6.27 21.25%
DPS 2.50 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.86 1.84 1.78 1.82 1.61 1.62 1.61 10.11%
Adjusted Per Share Value based on latest NOSH - 53,604
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.22 59.30 75.82 85.80 80.46 74.84 72.11 -1.75%
EPS 8.93 4.94 2.38 2.01 5.26 6.22 7.07 16.86%
DPS 2.67 0.00 0.00 2.55 2.73 0.00 0.00 -
NAPS 1.9839 1.9698 1.906 1.8583 1.756 1.7874 1.8165 6.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.86 0.85 0.87 0.96 0.94 1.03 1.00 -
P/RPS 1.31 1.53 1.23 1.14 1.27 1.52 1.56 -11.00%
P/EPS 10.27 18.44 39.19 48.73 19.50 18.26 15.95 -25.45%
EY 9.73 5.42 2.55 2.05 5.13 5.48 6.27 34.07%
DY 2.91 0.00 0.00 2.60 2.66 0.00 0.00 -
P/NAPS 0.46 0.46 0.49 0.53 0.58 0.64 0.62 -18.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 1.05 0.88 0.82 0.87 0.94 0.99 0.98 -
P/RPS 1.59 1.59 1.16 1.04 1.27 1.46 1.53 2.59%
P/EPS 12.54 19.09 36.94 44.16 19.50 17.55 15.63 -13.66%
EY 7.97 5.24 2.71 2.26 5.13 5.70 6.40 15.76%
DY 2.38 0.00 0.00 2.87 2.66 0.00 0.00 -
P/NAPS 0.56 0.48 0.46 0.48 0.58 0.61 0.61 -5.54%

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