[GFB] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 38.16%
YoY- 432.63%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 110,117 102,523 97,879 96,508 94,778 90,230 89,530 14.78%
PBT 6,338 4,401 3,056 2,514 1,940 1,068 50 2415.99%
Tax -959 -449 -316 -302 -339 361 371 -
NP 5,379 3,952 2,740 2,212 1,601 1,429 421 445.68%
-
NP to SH 5,379 3,952 2,740 2,212 1,601 1,429 421 445.68%
-
Tax Rate 15.13% 10.20% 10.34% 12.01% 17.47% -33.80% -742.00% -
Total Cost 104,738 98,571 95,139 94,296 93,177 88,801 89,109 11.36%
-
Net Worth 91,738 89,699 89,817 89,208 76,199 78,613 77,589 11.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,698 6,805 6,805 4,092 1,379 - - -
Div Payout % 50.16% 172.19% 248.36% 185.01% 86.20% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 91,738 89,699 89,817 89,208 76,199 78,613 77,589 11.80%
NOSH 59,959 60,200 60,280 60,275 59,999 62,391 61,578 -1.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.88% 3.85% 2.80% 2.29% 1.69% 1.58% 0.47% -
ROE 5.86% 4.41% 3.05% 2.48% 2.10% 1.82% 0.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.65 170.30 162.37 160.11 157.96 144.62 145.39 16.83%
EPS 8.97 6.56 4.55 3.67 2.67 2.29 0.68 457.40%
DPS 4.50 11.30 11.29 6.79 2.30 0.00 0.00 -
NAPS 1.53 1.49 1.49 1.48 1.27 1.26 1.26 13.80%
Adjusted Per Share Value based on latest NOSH - 60,275
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 209.75 195.28 186.44 183.82 180.53 171.87 170.53 14.78%
EPS 10.25 7.53 5.22 4.21 3.05 2.72 0.80 446.69%
DPS 5.14 12.96 12.96 7.80 2.63 0.00 0.00 -
NAPS 1.7474 1.7086 1.7108 1.6992 1.4514 1.4974 1.4779 11.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.51 0.56 0.45 0.50 0.53 0.61 -
P/RPS 0.27 0.30 0.34 0.28 0.32 0.37 0.42 -25.49%
P/EPS 5.57 7.77 12.32 12.26 18.74 23.14 89.22 -84.23%
EY 17.94 12.87 8.12 8.16 5.34 4.32 1.12 534.36%
DY 9.00 22.16 20.16 15.09 4.60 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.30 0.39 0.42 0.48 -22.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 29/08/05 26/05/05 -
Price 0.58 0.50 0.53 0.50 0.46 0.49 0.55 -
P/RPS 0.32 0.29 0.33 0.31 0.29 0.34 0.38 -10.81%
P/EPS 6.47 7.62 11.66 13.62 17.24 21.39 80.45 -81.33%
EY 15.47 13.13 8.58 7.34 5.80 4.67 1.24 437.08%
DY 7.76 22.60 21.30 13.58 5.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.36 0.34 0.36 0.39 0.44 -9.30%

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