[GFB] QoQ TTM Result on 30-Jun-2009 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 25.17%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 159,165 149,606 146,213 152,850 158,224 166,380 164,430 -2.14%
PBT 15,318 15,996 12,783 10,184 8,122 8,942 11,692 19.75%
Tax -1,239 -1,270 -1,136 -602 -467 -611 -895 24.23%
NP 14,079 14,726 11,647 9,582 7,655 8,331 10,797 19.37%
-
NP to SH 14,079 14,726 11,647 9,582 7,655 8,331 10,797 19.37%
-
Tax Rate 8.09% 7.94% 8.89% 5.91% 5.75% 6.83% 7.65% -
Total Cost 145,086 134,880 134,566 143,268 150,569 158,049 153,633 -3.74%
-
Net Worth 104,827 107,020 105,891 104,155 103,415 100,064 97,559 4.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,647 2,647 3,907 2,740 2,771 2,771 2,771 -3.00%
Div Payout % 18.81% 17.98% 33.55% 28.60% 36.21% 33.27% 25.67% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 104,827 107,020 105,891 104,155 103,415 100,064 97,559 4.91%
NOSH 55,172 55,451 55,732 55,997 56,203 56,216 53,604 1.94%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.85% 9.84% 7.97% 6.27% 4.84% 5.01% 6.57% -
ROE 13.43% 13.76% 11.00% 9.20% 7.40% 8.33% 11.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 288.49 269.80 262.35 272.96 281.52 295.96 306.75 -4.01%
EPS 25.52 26.56 20.90 17.11 13.62 14.82 20.14 17.11%
DPS 4.75 4.75 7.00 4.89 4.93 4.93 5.17 -5.49%
NAPS 1.90 1.93 1.90 1.86 1.84 1.78 1.82 2.91%
Adjusted Per Share Value based on latest NOSH - 55,997
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 303.17 284.96 278.50 291.14 301.38 316.91 313.20 -2.14%
EPS 26.82 28.05 22.18 18.25 14.58 15.87 20.57 19.36%
DPS 5.04 5.04 7.44 5.22 5.28 5.28 5.28 -3.05%
NAPS 1.9967 2.0385 2.017 1.9839 1.9698 1.906 1.8583 4.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.63 1.12 1.05 0.86 0.85 0.87 0.96 -
P/RPS 0.57 0.42 0.40 0.32 0.30 0.29 0.31 50.14%
P/EPS 6.39 4.22 5.02 5.03 6.24 5.87 4.77 21.54%
EY 15.66 23.71 19.90 19.90 16.02 17.03 20.98 -17.72%
DY 2.91 4.24 6.67 5.69 5.80 5.67 5.39 -33.72%
P/NAPS 0.86 0.58 0.55 0.46 0.46 0.49 0.53 38.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 -
Price 1.43 1.55 1.10 1.05 0.88 0.82 0.87 -
P/RPS 0.50 0.57 0.42 0.38 0.31 0.28 0.28 47.24%
P/EPS 5.60 5.84 5.26 6.14 6.46 5.53 4.32 18.90%
EY 17.84 17.13 19.00 16.30 15.48 18.07 23.15 -15.95%
DY 3.32 3.06 6.36 4.66 5.60 6.01 5.94 -32.17%
P/NAPS 0.75 0.80 0.58 0.56 0.48 0.46 0.48 34.68%

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