[GFB] YoY Quarter Result on 30-Sep-2011 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -94.85%
YoY- 3162.16%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 19,615 42,587 38,407 45,044 35,573 35,163 27,569 -5.51%
PBT 1,225 -552 3,609 1,010 2,358 2,294 357 22.80%
Tax -18 589 -488 46 -230 -807 -297 -37.31%
NP 1,207 37 3,121 1,056 2,128 1,487 60 64.87%
-
NP to SH 1,207 37 3,121 1,056 2,128 1,487 60 64.87%
-
Tax Rate 1.47% - 13.52% -4.55% 9.75% 35.18% 83.19% -
Total Cost 18,408 42,550 35,286 43,988 33,445 33,676 27,509 -6.47%
-
Net Worth 119,111 54,418 105,891 97,559 93,009 91,738 76,199 7.72%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,117 2,176 2,507 1,340 2,667 2,698 1,379 7.40%
Div Payout % 175.44% 5,883.09% 80.36% 126.90% 125.35% 181.45% 2,300.00% -
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 119,111 54,418 105,891 97,559 93,009 91,738 76,199 7.72%
NOSH 52,938 54,418 55,732 53,604 59,275 59,959 59,999 -2.06%
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 6.15% 0.09% 8.13% 2.34% 5.98% 4.23% 0.22% -
ROE 1.01% 0.07% 2.95% 1.08% 2.29% 1.62% 0.08% -
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 37.05 78.26 68.91 84.03 60.01 58.64 45.95 -3.52%
EPS 2.28 0.07 5.60 1.97 3.59 2.48 0.10 68.35%
DPS 4.00 4.00 4.50 2.50 4.50 4.50 2.30 9.65%
NAPS 2.25 1.00 1.90 1.82 1.5691 1.53 1.27 9.99%
Adjusted Per Share Value based on latest NOSH - 52,938
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 37.36 81.12 73.16 85.80 67.76 66.98 52.51 -5.51%
EPS 2.30 0.07 5.94 2.01 4.05 2.83 0.11 65.94%
DPS 4.03 4.15 4.78 2.55 5.08 5.14 2.63 7.36%
NAPS 2.2688 1.0365 2.017 1.8583 1.7716 1.7474 1.4514 7.72%
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 3.18 1.73 1.52 1.14 1.63 0.85 1.09 19.52%
P/EPS 51.75 1,985.54 18.75 48.73 27.30 20.16 500.00 -31.46%
EY 1.93 0.05 5.33 2.05 3.66 4.96 0.20 45.88%
DY 3.39 2.96 4.29 2.60 4.59 9.00 4.60 -4.95%
P/NAPS 0.52 1.35 0.55 0.53 0.62 0.33 0.39 4.90%
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 3.00 1.75 1.60 1.04 1.63 0.99 1.00 20.08%
P/EPS 48.68 2,014.96 19.64 44.16 27.30 23.39 460.00 -31.21%
EY 2.05 0.05 5.09 2.26 3.66 4.28 0.22 45.03%
DY 3.60 2.92 4.09 2.87 4.59 7.76 5.00 -5.32%
P/NAPS 0.49 1.37 0.58 0.48 0.62 0.38 0.36 5.27%

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