[GFB] QoQ TTM Result on 30-Jun-2006 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 44.23%
YoY- 176.56%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 127,836 118,297 110,117 102,523 97,879 96,508 94,778 22.09%
PBT 10,124 8,263 6,338 4,401 3,056 2,514 1,940 201.16%
Tax -1,378 -1,214 -959 -449 -316 -302 -339 154.92%
NP 8,746 7,049 5,379 3,952 2,740 2,212 1,601 210.49%
-
NP to SH 8,746 7,049 5,379 3,952 2,740 2,212 1,601 210.49%
-
Tax Rate 13.61% 14.69% 15.13% 10.20% 10.34% 12.01% 17.47% -
Total Cost 119,090 111,248 104,738 98,571 95,139 94,296 93,177 17.79%
-
Net Worth 93,202 91,585 91,738 89,699 89,817 89,208 76,199 14.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,698 2,698 2,698 6,805 6,805 4,092 1,379 56.49%
Div Payout % 30.85% 38.28% 50.16% 172.19% 248.36% 185.01% 86.20% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,202 91,585 91,738 89,699 89,817 89,208 76,199 14.38%
NOSH 59,744 59,859 59,959 60,200 60,280 60,275 59,999 -0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.84% 5.96% 4.88% 3.85% 2.80% 2.29% 1.69% -
ROE 9.38% 7.70% 5.86% 4.41% 3.05% 2.48% 2.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 213.97 197.62 183.65 170.30 162.37 160.11 157.96 22.44%
EPS 14.64 11.78 8.97 6.56 4.55 3.67 2.67 211.26%
DPS 4.50 4.50 4.50 11.30 11.29 6.79 2.30 56.49%
NAPS 1.56 1.53 1.53 1.49 1.49 1.48 1.27 14.71%
Adjusted Per Share Value based on latest NOSH - 60,200
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 243.50 225.33 209.75 195.28 186.44 183.82 180.53 22.09%
EPS 16.66 13.43 10.25 7.53 5.22 4.21 3.05 210.47%
DPS 5.14 5.14 5.14 12.96 12.96 7.80 2.63 56.38%
NAPS 1.7753 1.7445 1.7474 1.7086 1.7108 1.6992 1.4514 14.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.92 0.65 0.50 0.51 0.56 0.45 0.50 -
P/RPS 0.43 0.33 0.27 0.30 0.34 0.28 0.32 21.79%
P/EPS 6.28 5.52 5.57 7.77 12.32 12.26 18.74 -51.78%
EY 15.91 18.12 17.94 12.87 8.12 8.16 5.34 107.19%
DY 4.89 6.92 9.00 22.16 20.16 15.09 4.60 4.16%
P/NAPS 0.59 0.42 0.33 0.34 0.38 0.30 0.39 31.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 -
Price 0.83 0.83 0.58 0.50 0.53 0.50 0.46 -
P/RPS 0.39 0.42 0.32 0.29 0.33 0.31 0.29 21.85%
P/EPS 5.67 7.05 6.47 7.62 11.66 13.62 17.24 -52.38%
EY 17.64 14.19 15.47 13.13 8.58 7.34 5.80 110.05%
DY 5.42 5.42 7.76 22.60 21.30 13.58 5.00 5.52%
P/NAPS 0.53 0.54 0.38 0.34 0.36 0.34 0.36 29.44%

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