[GFB] QoQ TTM Result on 30-Sep-2010 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -32.71%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 159,071 167,447 169,484 168,874 164,694 159,165 149,606 4.18%
PBT 23,852 584 2,756 6,279 10,440 15,318 15,996 30.61%
Tax 390 274 30 64 -1,013 -1,239 -1,270 -
NP 24,242 858 2,786 6,343 9,427 14,079 14,726 39.54%
-
NP to SH 24,242 858 2,786 6,343 9,427 14,079 14,726 39.54%
-
Tax Rate -1.64% -46.92% -1.09% -1.02% 9.70% 8.09% 7.94% -
Total Cost 134,829 166,589 166,698 162,531 155,267 145,086 134,880 -0.02%
-
Net Worth 118,644 91,733 97,751 54,418 55,000 104,827 107,020 7.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,198 2,193 2,193 2,193 2,524 2,647 2,647 -11.68%
Div Payout % 9.07% 255.62% 78.72% 34.58% 26.78% 18.81% 17.98% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 118,644 91,733 97,751 54,418 55,000 104,827 107,020 7.13%
NOSH 53,443 53,333 54,609 54,418 55,000 55,172 55,451 -2.43%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.24% 0.51% 1.64% 3.76% 5.72% 8.85% 9.84% -
ROE 20.43% 0.94% 2.85% 11.66% 17.14% 13.43% 13.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 297.64 313.96 310.35 310.32 299.44 288.49 269.80 6.78%
EPS 45.36 1.61 5.10 11.66 17.14 25.52 26.56 43.01%
DPS 4.11 4.11 4.03 4.03 4.53 4.75 4.75 -9.22%
NAPS 2.22 1.72 1.79 1.00 1.00 1.90 1.93 9.80%
Adjusted Per Share Value based on latest NOSH - 54,418
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 302.99 318.95 322.83 321.66 313.70 303.17 284.96 4.18%
EPS 46.18 1.63 5.31 12.08 17.96 26.82 28.05 39.55%
DPS 4.19 4.18 4.18 4.18 4.81 5.04 5.04 -11.61%
NAPS 2.2599 1.7473 1.8619 1.0365 1.0476 1.9967 2.0385 7.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.25 1.42 1.39 1.35 1.39 1.63 1.12 -
P/RPS 0.42 0.45 0.45 0.44 0.46 0.57 0.42 0.00%
P/EPS 2.76 88.27 27.25 11.58 8.11 6.39 4.22 -24.71%
EY 36.29 1.13 3.67 8.63 12.33 15.66 23.71 32.91%
DY 3.29 2.90 2.90 2.99 3.26 2.91 4.24 -15.59%
P/NAPS 0.56 0.83 0.78 1.35 1.39 0.86 0.58 -2.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 31/05/11 25/02/11 25/11/10 18/08/10 20/05/10 24/02/10 -
Price 1.15 1.36 1.48 1.37 1.48 1.43 1.55 -
P/RPS 0.39 0.43 0.48 0.44 0.49 0.50 0.57 -22.40%
P/EPS 2.54 84.54 29.01 11.75 8.63 5.60 5.84 -42.68%
EY 39.44 1.18 3.45 8.51 11.58 17.84 17.13 74.62%
DY 3.58 3.02 2.72 2.94 3.06 3.32 3.06 11.06%
P/NAPS 0.52 0.79 0.83 1.37 1.48 0.75 0.80 -25.02%

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