[GFB] QoQ Quarter Result on 31-Mar-2009 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 107.61%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 43,199 38,407 36,867 31,133 39,806 45,044 42,241 1.50%
PBT 4,579 3,609 5,070 2,738 1,366 1,010 3,008 32.22%
Tax -252 -488 -383 -147 -118 46 -248 1.06%
NP 4,327 3,121 4,687 2,591 1,248 1,056 2,760 34.84%
-
NP to SH 4,327 3,121 4,687 2,591 1,248 1,056 2,760 34.84%
-
Tax Rate 5.50% 13.52% 7.55% 5.37% 8.64% -4.55% 8.24% -
Total Cost 38,872 35,286 32,180 28,542 38,558 43,988 39,481 -1.02%
-
Net Worth 107,020 105,891 104,155 103,415 100,064 97,559 92,190 10.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 2,507 1,399 - - 1,340 1,431 -
Div Payout % - 80.36% 29.87% - - 126.90% 51.87% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 107,020 105,891 104,155 103,415 100,064 97,559 92,190 10.42%
NOSH 55,451 55,732 55,997 56,203 56,216 53,604 57,261 -2.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.02% 8.13% 12.71% 8.32% 3.14% 2.34% 6.53% -
ROE 4.04% 2.95% 4.50% 2.51% 1.25% 1.08% 2.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.90 68.91 65.84 55.39 70.81 84.03 73.77 3.68%
EPS 7.80 5.60 8.37 4.61 2.22 1.97 4.82 37.71%
DPS 0.00 4.50 2.50 0.00 0.00 2.50 2.50 -
NAPS 1.93 1.90 1.86 1.84 1.78 1.82 1.61 12.80%
Adjusted Per Share Value based on latest NOSH - 56,203
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.28 73.16 70.22 59.30 75.82 85.80 80.46 1.49%
EPS 8.24 5.94 8.93 4.94 2.38 2.01 5.26 34.77%
DPS 0.00 4.78 2.67 0.00 0.00 2.55 2.73 -
NAPS 2.0385 2.017 1.9839 1.9698 1.906 1.8583 1.756 10.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 1.05 0.86 0.85 0.87 0.96 0.94 -
P/RPS 1.44 1.52 1.31 1.53 1.23 1.14 1.27 8.71%
P/EPS 14.35 18.75 10.27 18.44 39.19 48.73 19.50 -18.44%
EY 6.97 5.33 9.73 5.42 2.55 2.05 5.13 22.60%
DY 0.00 4.29 2.91 0.00 0.00 2.60 2.66 -
P/NAPS 0.58 0.55 0.46 0.46 0.49 0.53 0.58 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 -
Price 1.55 1.10 1.05 0.88 0.82 0.87 0.94 -
P/RPS 1.99 1.60 1.59 1.59 1.16 1.04 1.27 34.79%
P/EPS 19.86 19.64 12.54 19.09 36.94 44.16 19.50 1.22%
EY 5.03 5.09 7.97 5.24 2.71 2.26 5.13 -1.30%
DY 0.00 4.09 2.38 0.00 0.00 2.87 2.66 -
P/NAPS 0.80 0.58 0.56 0.48 0.46 0.48 0.58 23.83%

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