[GFB] YoY Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 35.05%
YoY- 206.52%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 146,212 164,430 137,387 110,127 94,778 87,882 74,481 11.88%
PBT 12,774 11,692 11,956 6,033 1,919 -1,811 1,291 46.47%
Tax -1,135 -911 -1,181 -1,190 -339 367 -817 5.62%
NP 11,639 10,781 10,775 4,843 1,580 -1,444 474 70.40%
-
NP to SH 11,639 10,781 10,775 4,843 1,580 -1,444 1,148 47.06%
-
Tax Rate 8.89% 7.79% 9.88% 19.72% 17.67% - 63.28% -
Total Cost 134,573 153,649 126,612 105,284 93,198 89,326 74,007 10.46%
-
Net Worth 106,442 104,747 93,548 90,188 90,894 77,220 193,347 -9.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,921 3,740 3,873 2,708 1,431 - 3,474 2.03%
Div Payout % 33.69% 34.70% 35.94% 55.92% 90.63% - 302.63% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 106,442 104,747 93,548 90,188 90,894 77,220 193,347 -9.46%
NOSH 56,022 57,553 59,584 60,177 62,256 62,274 151,052 -15.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.96% 6.56% 7.84% 4.40% 1.67% -1.64% 0.64% -
ROE 10.93% 10.29% 11.52% 5.37% 1.74% -1.87% 0.59% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 260.99 285.70 230.57 183.00 152.24 141.12 49.31 31.97%
EPS 20.78 18.73 18.09 8.05 2.60 -2.32 0.76 73.48%
DPS 7.00 6.50 6.50 4.50 2.30 0.00 2.30 20.36%
NAPS 1.90 1.82 1.57 1.4987 1.46 1.24 1.28 6.79%
Adjusted Per Share Value based on latest NOSH - 59,959
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 278.50 313.20 261.69 209.77 180.53 167.39 141.87 11.88%
EPS 22.17 20.54 20.52 9.22 3.01 -2.75 2.19 47.02%
DPS 7.47 7.13 7.38 5.16 2.73 0.00 6.62 2.03%
NAPS 2.0275 1.9952 1.7819 1.7179 1.7313 1.4709 3.6828 -9.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.05 0.96 0.98 0.50 0.50 0.69 0.84 -
P/RPS 0.40 0.34 0.43 0.27 0.33 0.49 1.70 -21.41%
P/EPS 5.05 5.12 5.42 6.21 19.70 -29.76 110.53 -40.18%
EY 19.79 19.51 18.45 16.10 5.08 -3.36 0.90 67.30%
DY 6.67 6.77 6.63 9.00 4.60 0.00 2.74 15.96%
P/NAPS 0.55 0.53 0.62 0.33 0.34 0.56 0.66 -2.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 -
Price 1.10 0.87 0.98 0.58 0.46 0.70 0.85 -
P/RPS 0.42 0.30 0.43 0.32 0.30 0.50 1.72 -20.92%
P/EPS 5.29 4.64 5.42 7.21 18.13 -30.19 111.84 -39.83%
EY 18.89 21.53 18.45 13.88 5.52 -3.31 0.89 66.31%
DY 6.36 7.47 6.63 7.76 5.00 0.00 2.71 15.26%
P/NAPS 0.58 0.48 0.62 0.39 0.32 0.56 0.66 -2.12%

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