[GFB] QoQ TTM Result on 31-Mar-2008 [#2]

Stock

[GFB] GOLDEN FRONTIER BHD

Announcement Date

29-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Mar-2008 [#2]

Profit Trend

QoQ- 8.25%

YoY- 38.7%

Quarter Report

Q208 Mar08 Quarterly Results.pdf

Latest QR

Upcoming QR

GFB's Result

GFB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	166,380	164,430	154,959	149,487	141,894	137,516	137,106	13.70%
YoY %	1.19%	6.11%	3.66%	5.35%	3.18%	0.30%	-	-
Horiz. %	121.35%	119.93%	113.02%	109.03%	103.49%	100.30%	100.00%	-
PBT	8,942	11,692	13,040	13,391	12,339	11,896	11,832	-16.96%
YoY %	-23.52%	-10.34%	-2.62%	8.53%	3.72%	0.54%	-	-
Horiz. %	75.57%	98.82%	110.21%	113.18%	104.28%	100.54%	100.00%	-
Tax	-611	-895	-1,171	-1,260	-1,133	-986	-1,563	-46.38%
YoY %	31.73%	23.57%	7.06%	-11.21%	-14.91%	36.92%	-	-
Horiz. %	39.09%	57.26%	74.92%	80.61%	72.49%	63.08%	100.00%	-
NP	8,331	10,797	11,869	12,131	11,206	10,910	10,269	-12.95%
YoY %	-22.84%	-9.03%	-2.16%	8.25%	2.71%	6.24%	-	-
Horiz. %	81.13%	105.14%	115.58%	118.13%	109.12%	106.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,331	10,797	11,869	12,131	11,206	10,910	10,269	-12.95%
YoY %	-22.84%	-9.03%	-2.16%	8.25%	2.71%	6.24%	-	-
Horiz. %	81.13%	105.14%	115.58%	118.13%	109.12%	106.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.83%	7.65%	8.98%	9.41%	9.18%	8.29%	13.21%	-
YoY %	-10.72%	-14.81%	-4.57%	2.51%	10.74%	-37.24%	-	-
Horiz. %	51.70%	57.91%	67.98%	71.23%	69.49%	62.76%	100.00%	-
Total Cost	158,049	153,633	143,090	137,356	130,688	126,606	126,837	15.71%
YoY %	2.87%	7.37%	4.17%	5.10%	3.22%	-0.18%	-	-
Horiz. %	124.61%	121.13%	112.81%	108.29%	103.04%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,064	97,559	92,190	93,839	95,367	93,009	92,801	5.12%
YoY %	2.57%	5.82%	-1.76%	-1.60%	2.54%	0.22%	-	-
Horiz. %	107.83%	105.13%	99.34%	101.12%	102.77%	100.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	2,771	2,771	4,098	3,857	3,857	3,857	3,887	-20.11%
YoY %	0.00%	-32.38%	6.25%	0.00%	0.00%	-0.77%	-	-
Horiz. %	71.29%	71.29%	105.43%	99.23%	99.23%	99.23%	100.00%	-
Div Payout %	33.27%	25.67%	34.53%	31.80%	34.42%	35.35%	37.86%	-
YoY %	29.61%	-25.66%	8.58%	-7.61%	-2.63%	-6.63%	-	-
Horiz. %	87.88%	67.80%	91.20%	83.99%	90.91%	93.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	100,064	97,559	92,190	93,839	95,367	93,009	92,801	5.12%
YoY %	2.57%	5.82%	-1.76%	-1.60%	2.54%	0.22%	-	-
Horiz. %	107.83%	105.13%	99.34%	101.12%	102.77%	100.22%	100.00%	-
NOSH	56,216	53,604	57,261	57,925	59,234	59,275	59,488	-3.68%
YoY %	4.87%	-6.39%	-1.15%	-2.21%	-0.07%	-0.36%	-	-
Horiz. %	94.50%	90.11%	96.26%	97.37%	99.57%	99.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	5.01%	6.57%	7.66%	8.12%	7.90%	7.93%	7.49%	-
YoY %	-23.74%	-14.23%	-5.67%	2.78%	-0.38%	5.87%	-	-
Horiz. %	66.89%	87.72%	102.27%	108.41%	105.47%	105.87%	100.00%	-
ROE	8.33%	11.07%	12.87%	12.93%	11.75%	11.73%	11.07%	-
YoY %	-24.75%	-13.99%	-0.46%	10.04%	0.17%	5.96%	-	-
Horiz. %	75.25%	100.00%	116.26%	116.80%	106.14%	105.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	295.96	306.75	270.62	258.07	239.55	231.99	230.48	18.05%
YoY %	-3.52%	13.35%	4.86%	7.73%	3.26%	0.66%	-	-
Horiz. %	128.41%	133.09%	117.42%	111.97%	103.94%	100.66%	100.00%	-
EPS	14.82	20.14	20.73	20.94	18.92	18.41	17.26	-9.62%
YoY %	-26.42%	-2.85%	-1.00%	10.68%	2.77%	6.66%	-	-
Horiz. %	85.86%	116.69%	120.10%	121.32%	109.62%	106.66%	100.00%	-
DPS	4.93	5.17	7.16	6.66	6.50	6.50	6.50	-16.76%
YoY %	-4.64%	-27.79%	7.51%	2.46%	0.00%	0.00%	-	-
Horiz. %	75.85%	79.54%	110.15%	102.46%	100.00%	100.00%	100.00%	-
NAPS	1.78	1.82	1.61	1.62	1.61	1.5691	1.56	9.14%
YoY %	-2.20%	13.04%	-0.62%	0.62%	2.61%	0.58%	-	-
Horiz. %	114.10%	116.67%	103.21%	103.85%	103.21%	100.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 57,925
RPS	316.91	313.20	295.16	284.74	270.27	261.94	261.15	13.70%
YoY %	1.18%	6.11%	3.66%	5.35%	3.18%	0.30%	-	-
Horiz. %	121.35%	119.93%	113.02%	109.03%	103.49%	100.30%	100.00%	-
EPS	15.87	20.57	22.61	23.11	21.34	20.78	19.56	-12.95%
YoY %	-22.85%	-9.02%	-2.16%	8.29%	2.69%	6.24%	-	-
Horiz. %	81.13%	105.16%	115.59%	118.15%	109.10%	106.24%	100.00%	-
DPS	5.28	5.28	7.81	7.35	7.35	7.35	7.41	-20.14%
YoY %	0.00%	-32.39%	6.26%	0.00%	0.00%	-0.81%	-	-
Horiz. %	71.26%	71.26%	105.40%	99.19%	99.19%	99.19%	100.00%	-
NAPS	1.906	1.8583	1.756	1.7874	1.8165	1.7716	1.7676	5.13%
YoY %	2.57%	5.83%	-1.76%	-1.60%	2.53%	0.23%	-	-
Horiz. %	107.83%	105.13%	99.34%	101.12%	102.77%	100.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.87	0.96	0.94	1.03	1.00	0.98	1.03	-
P/RPS	0.29	0.31	0.35	0.40	0.42	0.42	0.45	-25.29%
YoY %	-6.45%	-11.43%	-12.50%	-4.76%	0.00%	-6.67%	-	-
Horiz. %	64.44%	68.89%	77.78%	88.89%	93.33%	93.33%	100.00%	-
P/EPS	5.87	4.77	4.53	4.92	5.29	5.32	5.97	-1.11%
YoY %	23.06%	5.30%	-7.93%	-6.99%	-0.56%	-10.89%	-	-
Horiz. %	98.32%	79.90%	75.88%	82.41%	88.61%	89.11%	100.00%	-
EY	17.03	20.98	22.05	20.33	18.92	18.78	16.76	1.06%
YoY %	-18.83%	-4.85%	8.46%	7.45%	0.75%	12.05%	-	-
Horiz. %	101.61%	125.18%	131.56%	121.30%	112.89%	112.05%	100.00%	-
DY	5.67	5.39	7.62	6.46	6.50	6.63	6.31	-6.85%
YoY %	5.19%	-29.27%	17.96%	-0.62%	-1.96%	5.07%	-	-
Horiz. %	89.86%	85.42%	120.76%	102.38%	103.01%	105.07%	100.00%	-
P/NAPS	0.49	0.53	0.58	0.64	0.62	0.62	0.66	-17.93%
YoY %	-7.55%	-8.62%	-9.38%	3.23%	0.00%	-6.06%	-	-
Horiz. %	74.24%	80.30%	87.88%	96.97%	93.94%	93.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	27/11/08	28/08/08	29/05/08	28/02/08	29/11/07	29/08/07	-
Price	0.82	0.87	0.94	0.99	0.98	0.98	0.96	-
P/RPS	0.28	0.28	0.35	0.38	0.41	0.42	0.42	-23.59%
YoY %	0.00%	-20.00%	-7.89%	-7.32%	-2.38%	0.00%	-	-
Horiz. %	66.67%	66.67%	83.33%	90.48%	97.62%	100.00%	100.00%	-
P/EPS	5.53	4.32	4.53	4.73	5.18	5.32	5.56	-0.35%
YoY %	28.01%	-4.64%	-4.23%	-8.69%	-2.63%	-4.32%	-	-
Horiz. %	99.46%	77.70%	81.47%	85.07%	93.17%	95.68%	100.00%	-
EY	18.07	23.15	22.05	21.15	19.30	18.78	17.98	0.33%
YoY %	-21.94%	4.99%	4.26%	9.59%	2.77%	4.45%	-	-
Horiz. %	100.50%	128.75%	122.64%	117.63%	107.34%	104.45%	100.00%	-
DY	6.01	5.94	7.62	6.73	6.63	6.63	6.77	-7.59%
YoY %	1.18%	-22.05%	13.22%	1.51%	0.00%	-2.07%	-	-
Horiz. %	88.77%	87.74%	112.56%	99.41%	97.93%	97.93%	100.00%	-
P/NAPS	0.46	0.48	0.58	0.61	0.61	0.62	0.62	-17.97%
YoY %	-4.17%	-17.24%	-4.92%	0.00%	-1.61%	0.00%	-	-
Horiz. %	74.19%	77.42%	93.55%	98.39%	98.39%	100.00%	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