[GFB] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 2.71%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 164,430 154,959 149,487 141,894 137,516 137,106 127,836 18.21%
PBT 11,692 13,040 13,391 12,339 11,896 11,832 10,124 10.04%
Tax -895 -1,171 -1,260 -1,133 -986 -1,563 -1,378 -24.94%
NP 10,797 11,869 12,131 11,206 10,910 10,269 8,746 15.03%
-
NP to SH 10,797 11,869 12,131 11,206 10,910 10,269 8,746 15.03%
-
Tax Rate 7.65% 8.98% 9.41% 9.18% 8.29% 13.21% 13.61% -
Total Cost 153,633 143,090 137,356 130,688 126,606 126,837 119,090 18.45%
-
Net Worth 97,559 92,190 93,839 95,367 93,009 92,801 93,202 3.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,771 4,098 3,857 3,857 3,857 3,887 2,698 1.79%
Div Payout % 25.67% 34.53% 31.80% 34.42% 35.35% 37.86% 30.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 97,559 92,190 93,839 95,367 93,009 92,801 93,202 3.08%
NOSH 53,604 57,261 57,925 59,234 59,275 59,488 59,744 -6.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.57% 7.66% 8.12% 7.90% 7.93% 7.49% 6.84% -
ROE 11.07% 12.87% 12.93% 11.75% 11.73% 11.07% 9.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 306.75 270.62 258.07 239.55 231.99 230.48 213.97 27.05%
EPS 20.14 20.73 20.94 18.92 18.41 17.26 14.64 23.62%
DPS 5.17 7.16 6.66 6.50 6.50 6.50 4.50 9.66%
NAPS 1.82 1.61 1.62 1.61 1.5691 1.56 1.56 10.79%
Adjusted Per Share Value based on latest NOSH - 59,234
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 313.20 295.16 284.74 270.27 261.94 261.15 243.50 18.21%
EPS 20.57 22.61 23.11 21.34 20.78 19.56 16.66 15.04%
DPS 5.28 7.81 7.35 7.35 7.35 7.41 5.14 1.80%
NAPS 1.8583 1.756 1.7874 1.8165 1.7716 1.7676 1.7753 3.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.96 0.94 1.03 1.00 0.98 1.03 0.92 -
P/RPS 0.31 0.35 0.40 0.42 0.42 0.45 0.43 -19.55%
P/EPS 4.77 4.53 4.92 5.29 5.32 5.97 6.28 -16.71%
EY 20.98 22.05 20.33 18.92 18.78 16.76 15.91 20.19%
DY 5.39 7.62 6.46 6.50 6.63 6.31 4.89 6.68%
P/NAPS 0.53 0.58 0.64 0.62 0.62 0.66 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 -
Price 0.87 0.94 0.99 0.98 0.98 0.96 0.83 -
P/RPS 0.28 0.35 0.38 0.41 0.42 0.42 0.39 -19.77%
P/EPS 4.32 4.53 4.73 5.18 5.32 5.56 5.67 -16.53%
EY 23.15 22.05 21.15 19.30 18.78 17.98 17.64 19.80%
DY 5.94 7.62 6.73 6.63 6.63 6.77 5.42 6.28%
P/NAPS 0.48 0.58 0.61 0.61 0.62 0.62 0.53 -6.37%

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