[GFB] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -22.84%
YoY- -25.66%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 146,213 152,850 158,224 166,380 164,430 154,959 149,487 -1.46%
PBT 12,783 10,184 8,122 8,942 11,692 13,040 13,391 -3.04%
Tax -1,136 -602 -467 -611 -895 -1,171 -1,260 -6.66%
NP 11,647 9,582 7,655 8,331 10,797 11,869 12,131 -2.67%
-
NP to SH 11,647 9,582 7,655 8,331 10,797 11,869 12,131 -2.67%
-
Tax Rate 8.89% 5.91% 5.75% 6.83% 7.65% 8.98% 9.41% -
Total Cost 134,566 143,268 150,569 158,049 153,633 143,090 137,356 -1.35%
-
Net Worth 105,891 104,155 103,415 100,064 97,559 92,190 93,839 8.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,907 2,740 2,771 2,771 2,771 4,098 3,857 0.86%
Div Payout % 33.55% 28.60% 36.21% 33.27% 25.67% 34.53% 31.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,891 104,155 103,415 100,064 97,559 92,190 93,839 8.38%
NOSH 55,732 55,997 56,203 56,216 53,604 57,261 57,925 -2.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.97% 6.27% 4.84% 5.01% 6.57% 7.66% 8.12% -
ROE 11.00% 9.20% 7.40% 8.33% 11.07% 12.87% 12.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 262.35 272.96 281.52 295.96 306.75 270.62 258.07 1.10%
EPS 20.90 17.11 13.62 14.82 20.14 20.73 20.94 -0.12%
DPS 7.00 4.89 4.93 4.93 5.17 7.16 6.66 3.37%
NAPS 1.90 1.86 1.84 1.78 1.82 1.61 1.62 11.20%
Adjusted Per Share Value based on latest NOSH - 56,216
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 278.50 291.14 301.38 316.91 313.20 295.16 284.74 -1.46%
EPS 22.18 18.25 14.58 15.87 20.57 22.61 23.11 -2.69%
DPS 7.44 5.22 5.28 5.28 5.28 7.81 7.35 0.81%
NAPS 2.017 1.9839 1.9698 1.906 1.8583 1.756 1.7874 8.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.86 0.85 0.87 0.96 0.94 1.03 -
P/RPS 0.40 0.32 0.30 0.29 0.31 0.35 0.40 0.00%
P/EPS 5.02 5.03 6.24 5.87 4.77 4.53 4.92 1.34%
EY 19.90 19.90 16.02 17.03 20.98 22.05 20.33 -1.41%
DY 6.67 5.69 5.80 5.67 5.39 7.62 6.46 2.15%
P/NAPS 0.55 0.46 0.46 0.49 0.53 0.58 0.64 -9.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 21/05/09 19/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.10 1.05 0.88 0.82 0.87 0.94 0.99 -
P/RPS 0.42 0.38 0.31 0.28 0.28 0.35 0.38 6.89%
P/EPS 5.26 6.14 6.46 5.53 4.32 4.53 4.73 7.33%
EY 19.00 16.30 15.48 18.07 23.15 22.05 21.15 -6.89%
DY 6.36 4.66 5.60 6.01 5.94 7.62 6.73 -3.69%
P/NAPS 0.58 0.56 0.48 0.46 0.48 0.58 0.61 -3.30%

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