[GFB] QoQ TTM Result on 30-Sep-2006 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 36.11%
YoY- 235.98%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 137,106 127,836 118,297 110,117 102,523 97,879 96,508 26.45%
PBT 11,832 10,124 8,263 6,338 4,401 3,056 2,514 181.63%
Tax -1,563 -1,378 -1,214 -959 -449 -316 -302 200.10%
NP 10,269 8,746 7,049 5,379 3,952 2,740 2,212 179.07%
-
NP to SH 10,269 8,746 7,049 5,379 3,952 2,740 2,212 179.07%
-
Tax Rate 13.21% 13.61% 14.69% 15.13% 10.20% 10.34% 12.01% -
Total Cost 126,837 119,090 111,248 104,738 98,571 95,139 94,296 21.91%
-
Net Worth 92,801 93,202 91,585 91,738 89,699 89,817 89,208 2.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,887 2,698 2,698 2,698 6,805 6,805 4,092 -3.37%
Div Payout % 37.86% 30.85% 38.28% 50.16% 172.19% 248.36% 185.01% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,801 93,202 91,585 91,738 89,699 89,817 89,208 2.67%
NOSH 59,488 59,744 59,859 59,959 60,200 60,280 60,275 -0.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.49% 6.84% 5.96% 4.88% 3.85% 2.80% 2.29% -
ROE 11.07% 9.38% 7.70% 5.86% 4.41% 3.05% 2.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 230.48 213.97 197.62 183.65 170.30 162.37 160.11 27.57%
EPS 17.26 14.64 11.78 8.97 6.56 4.55 3.67 181.50%
DPS 6.50 4.50 4.50 4.50 11.30 11.29 6.79 -2.87%
NAPS 1.56 1.56 1.53 1.53 1.49 1.49 1.48 3.58%
Adjusted Per Share Value based on latest NOSH - 59,959
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 261.15 243.50 225.33 209.75 195.28 186.44 183.82 26.45%
EPS 19.56 16.66 13.43 10.25 7.53 5.22 4.21 179.21%
DPS 7.41 5.14 5.14 5.14 12.96 12.96 7.80 -3.37%
NAPS 1.7676 1.7753 1.7445 1.7474 1.7086 1.7108 1.6992 2.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.03 0.92 0.65 0.50 0.51 0.56 0.45 -
P/RPS 0.45 0.43 0.33 0.27 0.30 0.34 0.28 37.32%
P/EPS 5.97 6.28 5.52 5.57 7.77 12.32 12.26 -38.18%
EY 16.76 15.91 18.12 17.94 12.87 8.12 8.16 61.79%
DY 6.31 4.89 6.92 9.00 22.16 20.16 15.09 -44.17%
P/NAPS 0.66 0.59 0.42 0.33 0.34 0.38 0.30 69.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 -
Price 0.96 0.83 0.83 0.58 0.50 0.53 0.50 -
P/RPS 0.42 0.39 0.42 0.32 0.29 0.33 0.31 22.50%
P/EPS 5.56 5.67 7.05 6.47 7.62 11.66 13.62 -45.06%
EY 17.98 17.64 14.19 15.47 13.13 8.58 7.34 82.01%
DY 6.77 5.42 5.42 7.76 22.60 21.30 13.58 -37.20%
P/NAPS 0.62 0.53 0.54 0.38 0.34 0.36 0.34 49.42%

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