[GFB] YoY Cumulative Quarter Result on 30-Jun-2011 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 2979.52%
YoY- 283.84%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 116,484 126,287 107,805 119,386 101,943 74,954 67,209 9.59%
PBT 24,404 6,830 9,174 10,682 9,538 4,045 1,583 57.72%
Tax -199 -524 -648 -941 -756 -459 -42 29.58%
NP 24,205 6,306 8,526 9,741 8,782 3,586 1,541 58.21%
-
NP to SH 24,205 6,306 8,526 9,741 8,782 3,586 1,541 58.21%
-
Tax Rate 0.82% 7.67% 7.06% 8.81% 7.93% 11.35% 2.65% -
Total Cost 92,279 119,981 99,279 109,645 93,161 71,368 65,668 5.83%
-
Net Worth 119,971 55,413 104,400 93,406 93,196 89,800 78,609 7.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 21 16 1,403 1,450 1,194 - - -
Div Payout % 0.09% 0.26% 16.46% 14.89% 13.61% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 119,971 55,413 104,400 93,406 93,196 89,800 78,609 7.29%
NOSH 54,041 55,413 56,129 58,016 59,741 60,268 62,388 -2.36%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.78% 4.99% 7.91% 8.16% 8.61% 4.78% 2.29% -
ROE 20.18% 11.38% 8.17% 10.43% 9.42% 3.99% 1.96% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 215.55 227.90 192.07 205.78 170.64 124.37 107.73 12.24%
EPS 44.79 11.38 15.19 16.79 14.70 5.95 2.47 62.05%
DPS 0.04 0.03 2.50 2.50 2.00 0.00 0.00 -
NAPS 2.22 1.00 1.86 1.61 1.56 1.49 1.26 9.89%
Adjusted Per Share Value based on latest NOSH - 53,443
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 221.87 240.55 205.34 227.40 194.18 142.77 128.02 9.59%
EPS 46.10 12.01 16.24 18.55 16.73 6.83 2.94 58.17%
DPS 0.04 0.03 2.67 2.76 2.28 0.00 0.00 -
NAPS 2.2852 1.0555 1.9886 1.7792 1.7752 1.7105 1.4973 7.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.25 1.39 0.86 0.94 1.03 0.51 0.53 -
P/RPS 0.58 0.61 0.45 0.46 0.60 0.41 0.49 2.84%
P/EPS 2.79 12.21 5.66 5.60 7.01 8.57 21.46 -28.81%
EY 35.83 8.19 17.66 17.86 14.27 11.67 4.66 40.46%
DY 0.03 0.02 2.91 2.66 1.94 0.00 0.00 -
P/NAPS 0.56 1.39 0.46 0.58 0.66 0.34 0.42 4.90%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 20/08/09 28/08/08 29/08/07 06/09/06 29/08/05 -
Price 1.15 1.48 1.05 0.94 0.96 0.50 0.49 -
P/RPS 0.53 0.65 0.55 0.46 0.56 0.40 0.45 2.76%
P/EPS 2.57 13.01 6.91 5.60 6.53 8.40 19.84 -28.85%
EY 38.95 7.69 14.47 17.86 15.31 11.90 5.04 40.58%
DY 0.03 0.02 2.38 2.66 2.08 0.00 0.00 -
P/NAPS 0.52 1.48 0.56 0.58 0.62 0.34 0.39 4.90%

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