[GFB] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 26.44%
YoY- 76.76%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 168,874 164,694 159,165 149,606 146,213 152,850 158,224 4.43%
PBT 6,279 10,440 15,318 15,996 12,783 10,184 8,122 -15.75%
Tax 64 -1,013 -1,239 -1,270 -1,136 -602 -467 -
NP 6,343 9,427 14,079 14,726 11,647 9,582 7,655 -11.77%
-
NP to SH 6,343 9,427 14,079 14,726 11,647 9,582 7,655 -11.77%
-
Tax Rate -1.02% 9.70% 8.09% 7.94% 8.89% 5.91% 5.75% -
Total Cost 162,531 155,267 145,086 134,880 134,566 143,268 150,569 5.22%
-
Net Worth 54,418 55,000 104,827 107,020 105,891 104,155 103,415 -34.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,193 2,524 2,647 2,647 3,907 2,740 2,771 -14.42%
Div Payout % 34.58% 26.78% 18.81% 17.98% 33.55% 28.60% 36.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,418 55,000 104,827 107,020 105,891 104,155 103,415 -34.79%
NOSH 54,418 55,000 55,172 55,451 55,732 55,997 56,203 -2.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% 5.72% 8.85% 9.84% 7.97% 6.27% 4.84% -
ROE 11.66% 17.14% 13.43% 13.76% 11.00% 9.20% 7.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 310.32 299.44 288.49 269.80 262.35 272.96 281.52 6.70%
EPS 11.66 17.14 25.52 26.56 20.90 17.11 13.62 -9.83%
DPS 4.03 4.53 4.75 4.75 7.00 4.89 4.93 -12.56%
NAPS 1.00 1.00 1.90 1.93 1.90 1.86 1.84 -33.37%
Adjusted Per Share Value based on latest NOSH - 55,451
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 321.66 313.70 303.17 284.96 278.50 291.14 301.38 4.43%
EPS 12.08 17.96 26.82 28.05 22.18 18.25 14.58 -11.77%
DPS 4.18 4.81 5.04 5.04 7.44 5.22 5.28 -14.40%
NAPS 1.0365 1.0476 1.9967 2.0385 2.017 1.9839 1.9698 -34.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.35 1.39 1.63 1.12 1.05 0.86 0.85 -
P/RPS 0.44 0.46 0.57 0.42 0.40 0.32 0.30 29.05%
P/EPS 11.58 8.11 6.39 4.22 5.02 5.03 6.24 50.95%
EY 8.63 12.33 15.66 23.71 19.90 19.90 16.02 -33.76%
DY 2.99 3.26 2.91 4.24 6.67 5.69 5.80 -35.68%
P/NAPS 1.35 1.39 0.86 0.58 0.55 0.46 0.46 104.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 -
Price 1.37 1.48 1.43 1.55 1.10 1.05 0.88 -
P/RPS 0.44 0.49 0.50 0.57 0.42 0.38 0.31 26.27%
P/EPS 11.75 8.63 5.60 5.84 5.26 6.14 6.46 48.95%
EY 8.51 11.58 17.84 17.13 19.00 16.30 15.48 -32.86%
DY 2.94 3.06 3.32 3.06 6.36 4.66 5.60 -34.89%
P/NAPS 1.37 1.48 0.75 0.80 0.58 0.56 0.48 101.08%

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