[GFB] QoQ TTM Result on 30-Jun-2008 [#3]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -2.16%
YoY- 15.58%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 158,224 166,380 164,430 154,959 149,487 141,894 137,516 9.79%
PBT 8,122 8,942 11,692 13,040 13,391 12,339 11,896 -22.44%
Tax -467 -611 -895 -1,171 -1,260 -1,133 -986 -39.21%
NP 7,655 8,331 10,797 11,869 12,131 11,206 10,910 -21.02%
-
NP to SH 7,655 8,331 10,797 11,869 12,131 11,206 10,910 -21.02%
-
Tax Rate 5.75% 6.83% 7.65% 8.98% 9.41% 9.18% 8.29% -
Total Cost 150,569 158,049 153,633 143,090 137,356 130,688 126,606 12.23%
-
Net Worth 103,415 100,064 97,559 92,190 93,839 95,367 93,009 7.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,771 2,771 2,771 4,098 3,857 3,857 3,857 -19.76%
Div Payout % 36.21% 33.27% 25.67% 34.53% 31.80% 34.42% 35.35% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 103,415 100,064 97,559 92,190 93,839 95,367 93,009 7.31%
NOSH 56,203 56,216 53,604 57,261 57,925 59,234 59,275 -3.48%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.84% 5.01% 6.57% 7.66% 8.12% 7.90% 7.93% -
ROE 7.40% 8.33% 11.07% 12.87% 12.93% 11.75% 11.73% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 281.52 295.96 306.75 270.62 258.07 239.55 231.99 13.75%
EPS 13.62 14.82 20.14 20.73 20.94 18.92 18.41 -18.18%
DPS 4.93 4.93 5.17 7.16 6.66 6.50 6.50 -16.81%
NAPS 1.84 1.78 1.82 1.61 1.62 1.61 1.5691 11.19%
Adjusted Per Share Value based on latest NOSH - 57,261
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 301.38 316.91 313.20 295.16 284.74 270.27 261.94 9.79%
EPS 14.58 15.87 20.57 22.61 23.11 21.34 20.78 -21.02%
DPS 5.28 5.28 5.28 7.81 7.35 7.35 7.35 -19.77%
NAPS 1.9698 1.906 1.8583 1.756 1.7874 1.8165 1.7716 7.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.85 0.87 0.96 0.94 1.03 1.00 0.98 -
P/RPS 0.30 0.29 0.31 0.35 0.40 0.42 0.42 -20.07%
P/EPS 6.24 5.87 4.77 4.53 4.92 5.29 5.32 11.20%
EY 16.02 17.03 20.98 22.05 20.33 18.92 18.78 -10.04%
DY 5.80 5.67 5.39 7.62 6.46 6.50 6.63 -8.52%
P/NAPS 0.46 0.49 0.53 0.58 0.64 0.62 0.62 -18.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 19/02/09 27/11/08 28/08/08 29/05/08 28/02/08 29/11/07 -
Price 0.88 0.82 0.87 0.94 0.99 0.98 0.98 -
P/RPS 0.31 0.28 0.28 0.35 0.38 0.41 0.42 -18.31%
P/EPS 6.46 5.53 4.32 4.53 4.73 5.18 5.32 13.80%
EY 15.48 18.07 23.15 22.05 21.15 19.30 18.78 -12.07%
DY 5.60 6.01 5.94 7.62 6.73 6.63 6.63 -10.63%
P/NAPS 0.48 0.46 0.48 0.58 0.61 0.61 0.62 -15.67%

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