[GFB] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 74.53%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 45,044 42,241 39,289 37,856 35,573 36,769 31,696 26.32%
PBT 1,010 3,008 3,558 4,116 2,358 3,359 2,506 -45.34%
Tax 46 -248 -291 -402 -230 -337 -164 -
NP 1,056 2,760 3,267 3,714 2,128 3,022 2,342 -41.11%
-
NP to SH 1,056 2,760 3,267 3,714 2,128 3,022 2,342 -41.11%
-
Tax Rate -4.55% 8.24% 8.18% 9.77% 9.75% 10.03% 6.54% -
Total Cost 43,988 39,481 36,022 34,142 33,445 33,747 29,354 30.85%
-
Net Worth 97,559 92,190 93,839 95,367 93,009 92,801 93,202 3.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,340 1,431 - - 2,667 1,189 - -
Div Payout % 126.90% 51.87% - - 125.35% 39.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 97,559 92,190 93,839 95,367 93,009 92,801 93,202 3.08%
NOSH 53,604 57,261 57,925 59,234 59,275 59,488 59,744 -6.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.34% 6.53% 8.32% 9.81% 5.98% 8.22% 7.39% -
ROE 1.08% 2.99% 3.48% 3.89% 2.29% 3.26% 2.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.03 73.77 67.83 63.91 60.01 61.81 53.05 35.76%
EPS 1.97 4.82 5.64 6.27 3.59 5.08 3.92 -36.71%
DPS 2.50 2.50 0.00 0.00 4.50 2.00 0.00 -
NAPS 1.82 1.61 1.62 1.61 1.5691 1.56 1.56 10.79%
Adjusted Per Share Value based on latest NOSH - 59,234
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 85.80 80.46 74.84 72.11 67.76 70.04 60.37 26.32%
EPS 2.01 5.26 6.22 7.07 4.05 5.76 4.46 -41.13%
DPS 2.55 2.73 0.00 0.00 5.08 2.27 0.00 -
NAPS 1.8583 1.756 1.7874 1.8165 1.7716 1.7676 1.7753 3.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.96 0.94 1.03 1.00 0.98 1.03 0.92 -
P/RPS 1.14 1.27 1.52 1.56 1.63 1.67 1.73 -24.21%
P/EPS 48.73 19.50 18.26 15.95 27.30 20.28 23.47 62.53%
EY 2.05 5.13 5.48 6.27 3.66 4.93 4.26 -38.50%
DY 2.60 2.66 0.00 0.00 4.59 1.94 0.00 -
P/NAPS 0.53 0.58 0.64 0.62 0.62 0.66 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 -
Price 0.87 0.94 0.99 0.98 0.98 0.96 0.83 -
P/RPS 1.04 1.27 1.46 1.53 1.63 1.55 1.56 -23.62%
P/EPS 44.16 19.50 17.55 15.63 27.30 18.90 21.17 63.03%
EY 2.26 5.13 5.70 6.40 3.66 5.29 4.72 -38.71%
DY 2.87 2.66 0.00 0.00 4.59 2.08 0.00 -
P/NAPS 0.48 0.58 0.61 0.61 0.62 0.62 0.53 -6.37%

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