[GFB] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 31.05%
YoY- 218.67%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,516 137,106 127,836 118,297 110,117 102,523 97,879 25.41%
PBT 11,896 11,832 10,124 8,263 6,338 4,401 3,056 147.25%
Tax -986 -1,563 -1,378 -1,214 -959 -449 -316 113.38%
NP 10,910 10,269 8,746 7,049 5,379 3,952 2,740 151.00%
-
NP to SH 10,910 10,269 8,746 7,049 5,379 3,952 2,740 151.00%
-
Tax Rate 8.29% 13.21% 13.61% 14.69% 15.13% 10.20% 10.34% -
Total Cost 126,606 126,837 119,090 111,248 104,738 98,571 95,139 20.96%
-
Net Worth 93,009 92,801 93,202 91,585 91,738 89,699 89,817 2.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,857 3,887 2,698 2,698 2,698 6,805 6,805 -31.48%
Div Payout % 35.35% 37.86% 30.85% 38.28% 50.16% 172.19% 248.36% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,009 92,801 93,202 91,585 91,738 89,699 89,817 2.35%
NOSH 59,275 59,488 59,744 59,859 59,959 60,200 60,280 -1.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.93% 7.49% 6.84% 5.96% 4.88% 3.85% 2.80% -
ROE 11.73% 11.07% 9.38% 7.70% 5.86% 4.41% 3.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 231.99 230.48 213.97 197.62 183.65 170.30 162.37 26.82%
EPS 18.41 17.26 14.64 11.78 8.97 6.56 4.55 153.70%
DPS 6.50 6.50 4.50 4.50 4.50 11.30 11.29 -30.77%
NAPS 1.5691 1.56 1.56 1.53 1.53 1.49 1.49 3.50%
Adjusted Per Share Value based on latest NOSH - 59,859
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 261.94 261.15 243.50 225.33 209.75 195.28 186.44 25.41%
EPS 20.78 19.56 16.66 13.43 10.25 7.53 5.22 150.96%
DPS 7.35 7.41 5.14 5.14 5.14 12.96 12.96 -31.46%
NAPS 1.7716 1.7676 1.7753 1.7445 1.7474 1.7086 1.7108 2.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 1.03 0.92 0.65 0.50 0.51 0.56 -
P/RPS 0.42 0.45 0.43 0.33 0.27 0.30 0.34 15.11%
P/EPS 5.32 5.97 6.28 5.52 5.57 7.77 12.32 -42.84%
EY 18.78 16.76 15.91 18.12 17.94 12.87 8.12 74.79%
DY 6.63 6.31 4.89 6.92 9.00 22.16 20.16 -52.32%
P/NAPS 0.62 0.66 0.59 0.42 0.33 0.34 0.38 38.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 -
Price 0.98 0.96 0.83 0.83 0.58 0.50 0.53 -
P/RPS 0.42 0.42 0.39 0.42 0.32 0.29 0.33 17.42%
P/EPS 5.32 5.56 5.67 7.05 6.47 7.62 11.66 -40.70%
EY 18.78 17.98 17.64 14.19 15.47 13.13 8.58 68.49%
DY 6.63 6.77 5.42 5.42 7.76 22.60 21.30 -54.03%
P/NAPS 0.62 0.62 0.53 0.54 0.38 0.34 0.36 43.63%

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