[GFB] QoQ TTM Result on 31-Dec-2010 [#1]

Stock

[GFB] GOLDEN FRONTIER BHD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

31-Dec-2010 [#1]

Profit Trend

QoQ- -56.08%

YoY- -81.08%

Quarter Report

Q111 Dec10 Quarterly Results.pdf

Latest QR

Upcoming QR

GFB's Result

GFB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	136,099	159,071	167,447	169,484	168,874	164,694	159,165	-9.90%
YoY %	-14.44%	-5.00%	-1.20%	0.36%	2.54%	3.47%	-	-
Horiz. %	85.51%	99.94%	105.20%	106.48%	106.10%	103.47%	100.00%	-
PBT	25,629	23,852	584	2,756	6,279	10,440	15,318	40.89%
YoY %	7.45%	3,984.25%	-78.81%	-56.11%	-39.86%	-31.84%	-	-
Horiz. %	167.31%	155.71%	3.81%	17.99%	40.99%	68.16%	100.00%	-
Tax	-217	390	274	30	64	-1,013	-1,239	-68.66%
YoY %	-155.64%	42.34%	813.33%	-53.12%	106.32%	18.24%	-	-
Horiz. %	17.51%	-31.48%	-22.11%	-2.42%	-5.17%	81.76%	100.00%	-
NP	25,412	24,242	858	2,786	6,343	9,427	14,079	48.19%
YoY %	4.83%	2,725.41%	-69.20%	-56.08%	-32.71%	-33.04%	-	-
Horiz. %	180.50%	172.19%	6.09%	19.79%	45.05%	66.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,412	24,242	858	2,786	6,343	9,427	14,079	48.19%
YoY %	4.83%	2,725.41%	-69.20%	-56.08%	-32.71%	-33.04%	-	-
Horiz. %	180.50%	172.19%	6.09%	19.79%	45.05%	66.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.85%	-1.64%	-46.92%	-1.09%	-1.02%	9.70%	8.09%	-
YoY %	151.83%	96.50%	-4,204.59%	-6.86%	-110.52%	19.90%	-	-
Horiz. %	10.51%	-20.27%	-579.98%	-13.47%	-12.61%	119.90%	100.00%	-
Total Cost	110,687	134,829	166,589	166,698	162,531	155,267	145,086	-16.49%
YoY %	-17.91%	-19.06%	-0.07%	2.56%	4.68%	7.02%	-	-
Horiz. %	76.29%	92.93%	114.82%	114.90%	112.02%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,111	118,644	91,733	97,751	54,418	55,000	104,827	8.88%
YoY %	0.39%	29.34%	-6.16%	79.63%	-1.06%	-47.53%	-	-
Horiz. %	113.63%	113.18%	87.51%	93.25%	51.91%	52.47%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	2,138	2,198	2,193	2,193	2,193	2,524	2,647	-13.25%
YoY %	-2.73%	0.23%	0.00%	0.00%	-13.11%	-4.65%	-	-
Horiz. %	80.77%	83.04%	82.85%	82.85%	82.85%	95.35%	100.00%	-
Div Payout %	8.42%	9.07%	255.62%	78.72%	34.58%	26.78%	18.81%	-
YoY %	-7.17%	-96.45%	224.72%	127.65%	29.13%	42.37%	-	-
Horiz. %	44.76%	48.22%	1,358.96%	418.50%	183.84%	142.37%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	119,111	118,644	91,733	97,751	54,418	55,000	104,827	8.88%
YoY %	0.39%	29.34%	-6.16%	79.63%	-1.06%	-47.53%	-	-
Horiz. %	113.63%	113.18%	87.51%	93.25%	51.91%	52.47%	100.00%	-
NOSH	52,938	53,443	53,333	54,609	54,418	55,000	55,172	-2.71%
YoY %	-0.94%	0.21%	-2.34%	0.35%	-1.06%	-0.31%	-	-
Horiz. %	95.95%	96.87%	96.67%	98.98%	98.63%	99.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	18.67%	15.24%	0.51%	1.64%	3.76%	5.72%	8.85%	-
YoY %	22.51%	2,888.24%	-68.90%	-56.38%	-34.27%	-35.37%	-	-
Horiz. %	210.96%	172.20%	5.76%	18.53%	42.49%	64.63%	100.00%	-
ROE	21.33%	20.43%	0.94%	2.85%	11.66%	17.14%	13.43%	-
YoY %	4.41%	2,073.40%	-67.02%	-75.56%	-31.97%	27.62%	-	-
Horiz. %	158.82%	152.12%	7.00%	21.22%	86.82%	127.62%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	257.09	297.64	313.96	310.35	310.32	299.44	288.49	-7.38%
YoY %	-13.62%	-5.20%	1.16%	0.01%	3.63%	3.80%	-	-
Horiz. %	89.12%	103.17%	108.83%	107.58%	107.57%	103.80%	100.00%	-
EPS	48.00	45.36	1.61	5.10	11.66	17.14	25.52	52.31%
YoY %	5.82%	2,717.39%	-68.43%	-56.26%	-31.97%	-32.84%	-	-
Horiz. %	188.09%	177.74%	6.31%	19.98%	45.69%	67.16%	100.00%	-
DPS	4.04	4.11	4.11	4.03	4.03	4.53	4.75	-10.22%
YoY %	-1.70%	0.00%	1.99%	0.00%	-11.04%	-4.63%	-	-
Horiz. %	85.05%	86.53%	86.53%	84.84%	84.84%	95.37%	100.00%	-
NAPS	2.25	2.22	1.72	1.79	1.00	1.00	1.90	11.92%
YoY %	1.35%	29.07%	-3.91%	79.00%	0.00%	-47.37%	-	-
Horiz. %	118.42%	116.84%	90.53%	94.21%	52.63%	52.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 54,609
RPS	259.24	302.99	318.95	322.83	321.66	313.70	303.17	-9.90%
YoY %	-14.44%	-5.00%	-1.20%	0.36%	2.54%	3.47%	-	-
Horiz. %	85.51%	99.94%	105.21%	106.48%	106.10%	103.47%	100.00%	-
EPS	48.40	46.18	1.63	5.31	12.08	17.96	26.82	48.17%
YoY %	4.81%	2,733.13%	-69.30%	-56.04%	-32.74%	-33.04%	-	-
Horiz. %	180.46%	172.18%	6.08%	19.80%	45.04%	66.96%	100.00%	-
DPS	4.07	4.19	4.18	4.18	4.18	4.81	5.04	-13.27%
YoY %	-2.86%	0.24%	0.00%	0.00%	-13.10%	-4.56%	-	-
Horiz. %	80.75%	83.13%	82.94%	82.94%	82.94%	95.44%	100.00%	-
NAPS	2.2688	2.2599	1.7473	1.8619	1.0365	1.0476	1.9967	8.88%
YoY %	0.39%	29.34%	-6.16%	79.63%	-1.06%	-47.53%	-	-
Horiz. %	113.63%	113.18%	87.51%	93.25%	51.91%	52.47%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.18	1.25	1.42	1.39	1.35	1.39	1.63	-
P/RPS	0.46	0.42	0.45	0.45	0.44	0.46	0.57	-13.30%
YoY %	9.52%	-6.67%	0.00%	2.27%	-4.35%	-19.30%	-	-
Horiz. %	80.70%	73.68%	78.95%	78.95%	77.19%	80.70%	100.00%	-
P/EPS	2.46	2.76	88.27	27.25	11.58	8.11	6.39	-47.04%
YoY %	-10.87%	-96.87%	223.93%	135.32%	42.79%	26.92%	-	-
Horiz. %	38.50%	43.19%	1,381.38%	426.45%	181.22%	126.92%	100.00%	-
EY	40.68	36.29	1.13	3.67	8.63	12.33	15.66	88.86%
YoY %	12.10%	3,111.50%	-69.21%	-57.47%	-30.01%	-21.26%	-	-
Horiz. %	259.77%	231.74%	7.22%	23.44%	55.11%	78.74%	100.00%	-
DY	3.42	3.29	2.90	2.90	2.99	3.26	2.91	11.35%
YoY %	3.95%	13.45%	0.00%	-3.01%	-8.28%	12.03%	-	-
Horiz. %	117.53%	113.06%	99.66%	99.66%	102.75%	112.03%	100.00%	-
P/NAPS	0.52	0.56	0.83	0.78	1.35	1.39	0.86	-28.47%
YoY %	-7.14%	-32.53%	6.41%	-42.22%	-2.88%	61.63%	-	-
Horiz. %	60.47%	65.12%	96.51%	90.70%	156.98%	161.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	18/08/11	31/05/11	25/02/11	25/11/10	18/08/10	20/05/10	-
Price	1.11	1.15	1.36	1.48	1.37	1.48	1.43	-
P/RPS	0.43	0.39	0.43	0.48	0.44	0.49	0.50	-9.55%
YoY %	10.26%	-9.30%	-10.42%	9.09%	-10.20%	-2.00%	-	-
Horiz. %	86.00%	78.00%	86.00%	96.00%	88.00%	98.00%	100.00%	-
P/EPS	2.31	2.54	84.54	29.01	11.75	8.63	5.60	-44.55%
YoY %	-9.06%	-97.00%	191.42%	146.89%	36.15%	54.11%	-	-
Horiz. %	41.25%	45.36%	1,509.64%	518.04%	209.82%	154.11%	100.00%	-
EY	43.25	39.44	1.18	3.45	8.51	11.58	17.84	80.36%
YoY %	9.66%	3,242.37%	-65.80%	-59.46%	-26.51%	-35.09%	-	-
Horiz. %	242.43%	221.08%	6.61%	19.34%	47.70%	64.91%	100.00%	-
DY	3.64	3.58	3.02	2.72	2.94	3.06	3.32	6.32%
YoY %	1.68%	18.54%	11.03%	-7.48%	-3.92%	-7.83%	-	-
Horiz. %	109.64%	107.83%	90.96%	81.93%	88.55%	92.17%	100.00%	-
P/NAPS	0.49	0.52	0.79	0.83	1.37	1.48	0.75	-24.68%
YoY %	-5.77%	-34.18%	-4.82%	-39.42%	-7.43%	97.33%	-	-
Horiz. %	65.33%	69.33%	105.33%	110.67%	182.67%	197.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos