[GFB] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -23.1%
YoY- 209.42%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 164,430 137,387 110,127 94,778 87,882 74,481 66,156 16.37%
PBT 11,692 11,956 6,033 1,919 -1,811 1,291 1,890 35.45%
Tax -911 -1,181 -1,190 -339 367 -817 -299 20.38%
NP 10,781 10,775 4,843 1,580 -1,444 474 1,591 37.52%
-
NP to SH 10,781 10,775 4,843 1,580 -1,444 1,148 1,593 37.49%
-
Tax Rate 7.79% 9.88% 19.72% 17.67% - 63.28% 15.82% -
Total Cost 153,649 126,612 105,284 93,198 89,326 74,007 64,565 15.53%
-
Net Worth 104,747 93,548 90,188 90,894 77,220 193,347 87,672 3.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,740 3,873 2,708 1,431 - 3,474 2,487 7.03%
Div Payout % 34.70% 35.94% 55.92% 90.63% - 302.63% 156.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 104,747 93,548 90,188 90,894 77,220 193,347 87,672 3.00%
NOSH 57,553 59,584 60,177 62,256 62,274 151,052 62,178 -1.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.56% 7.84% 4.40% 1.67% -1.64% 0.64% 2.40% -
ROE 10.29% 11.52% 5.37% 1.74% -1.87% 0.59% 1.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 285.70 230.57 183.00 152.24 141.12 49.31 106.40 17.87%
EPS 18.73 18.09 8.05 2.60 -2.32 0.76 2.56 39.28%
DPS 6.50 6.50 4.50 2.30 0.00 2.30 4.00 8.42%
NAPS 1.82 1.57 1.4987 1.46 1.24 1.28 1.41 4.34%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 313.20 261.69 209.77 180.53 167.39 141.87 126.01 16.37%
EPS 20.54 20.52 9.22 3.01 -2.75 2.19 3.03 37.53%
DPS 7.13 7.38 5.16 2.73 0.00 6.62 4.74 7.03%
NAPS 1.9952 1.7819 1.7179 1.7313 1.4709 3.6828 1.6699 3.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.96 0.98 0.50 0.50 0.69 0.84 0.00 -
P/RPS 0.34 0.43 0.27 0.33 0.49 1.70 0.00 -
P/EPS 5.12 5.42 6.21 19.70 -29.76 110.53 0.00 -
EY 19.51 18.45 16.10 5.08 -3.36 0.90 0.00 -
DY 6.77 6.63 9.00 4.60 0.00 2.74 0.00 -
P/NAPS 0.53 0.62 0.33 0.34 0.56 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.87 0.98 0.58 0.46 0.70 0.85 0.00 -
P/RPS 0.30 0.43 0.32 0.30 0.50 1.72 0.00 -
P/EPS 4.64 5.42 7.21 18.13 -30.19 111.84 0.00 -
EY 21.53 18.45 13.88 5.52 -3.31 0.89 0.00 -
DY 7.47 6.63 7.76 5.00 0.00 2.71 0.00 -
P/NAPS 0.48 0.62 0.39 0.32 0.56 0.66 0.00 -

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
Post a Comment