[GFB] YoY Cumulative Quarter Result on 30-Sep-2008 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 10.68%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 136,099 168,874 146,212 164,430 137,387 110,127 94,778 6.21%
PBT 10,366 6,278 12,774 11,692 11,956 6,033 1,919 32.44%
Tax -217 65 -1,135 -911 -1,181 -1,190 -339 -7.16%
NP 10,149 6,343 11,639 10,781 10,775 4,843 1,580 36.32%
-
NP to SH 10,149 6,343 11,639 10,781 10,775 4,843 1,580 36.32%
-
Tax Rate 2.09% -1.04% 8.89% 7.79% 9.88% 19.72% 17.67% -
Total Cost 125,950 162,531 134,573 153,649 126,612 105,284 93,198 5.14%
-
Net Worth 120,821 102,561 106,442 104,747 93,548 90,188 90,894 4.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,027 3,584 3,921 3,740 3,873 2,708 1,431 18.81%
Div Payout % 39.68% 56.51% 33.69% 34.70% 35.94% 55.92% 90.63% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 120,821 102,561 106,442 104,747 93,548 90,188 90,894 4.85%
NOSH 53,698 55,140 56,022 57,553 59,584 60,177 62,256 -2.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.46% 3.76% 7.96% 6.56% 7.84% 4.40% 1.67% -
ROE 8.40% 6.18% 10.93% 10.29% 11.52% 5.37% 1.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 253.45 306.26 260.99 285.70 230.57 183.00 152.24 8.86%
EPS 18.90 11.49 20.78 18.73 18.09 8.05 2.60 39.16%
DPS 7.50 6.50 7.00 6.50 6.50 4.50 2.30 21.76%
NAPS 2.25 1.86 1.90 1.82 1.57 1.4987 1.46 7.47%
Adjusted Per Share Value based on latest NOSH - 53,604
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 259.24 321.66 278.50 313.20 261.69 209.77 180.53 6.21%
EPS 19.33 12.08 22.17 20.54 20.52 9.22 3.01 36.31%
DPS 7.67 6.83 7.47 7.13 7.38 5.16 2.73 18.77%
NAPS 2.3014 1.9536 2.0275 1.9952 1.7819 1.7179 1.7313 4.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.18 1.35 1.05 0.96 0.98 0.50 0.50 -
P/RPS 0.47 0.44 0.40 0.34 0.43 0.27 0.33 6.06%
P/EPS 6.24 11.74 5.05 5.12 5.42 6.21 19.70 -17.42%
EY 16.02 8.52 19.79 19.51 18.45 16.10 5.08 21.08%
DY 6.36 4.81 6.67 6.77 6.63 9.00 4.60 5.54%
P/NAPS 0.52 0.73 0.55 0.53 0.62 0.33 0.34 7.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 25/11/10 25/11/09 27/11/08 29/11/07 30/11/06 30/11/05 -
Price 1.11 1.37 1.10 0.87 0.98 0.58 0.46 -
P/RPS 0.44 0.45 0.42 0.30 0.43 0.32 0.30 6.58%
P/EPS 5.87 11.91 5.29 4.64 5.42 7.21 18.13 -17.12%
EY 17.03 8.40 18.89 21.53 18.45 13.88 5.52 20.64%
DY 6.76 4.74 6.36 7.47 6.63 7.76 5.00 5.15%
P/NAPS 0.49 0.74 0.58 0.48 0.62 0.39 0.32 7.35%

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