[GFB] YoY TTM Result on 30-Jun-2006 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 44.23%
YoY- 176.56%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 152,850 154,959 137,106 102,523 90,230 85,994 71,472 13.49%
PBT 10,184 13,040 11,832 4,401 1,068 -427 671 57.28%
Tax -602 -1,171 -1,563 -449 361 -666 -313 11.50%
NP 9,582 11,869 10,269 3,952 1,429 -1,093 358 72.86%
-
NP to SH 9,582 11,869 10,269 3,952 1,429 -503 444 66.77%
-
Tax Rate 5.91% 8.98% 13.21% 10.20% -33.80% - 46.65% -
Total Cost 143,268 143,090 126,837 98,571 88,801 87,087 71,114 12.37%
-
Net Worth 104,155 92,190 92,801 89,699 78,613 77,693 85,385 3.36%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,740 4,098 3,887 6,805 - 5,023 2,476 1.70%
Div Payout % 28.60% 34.53% 37.86% 172.19% - 0.00% 557.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 104,155 92,190 92,801 89,699 78,613 77,693 85,385 3.36%
NOSH 55,997 57,261 59,488 60,200 62,391 62,155 61,428 -1.52%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.27% 7.66% 7.49% 3.85% 1.58% -1.27% 0.50% -
ROE 9.20% 12.87% 11.07% 4.41% 1.82% -0.65% 0.52% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 272.96 270.62 230.48 170.30 144.62 138.35 116.35 15.25%
EPS 17.11 20.73 17.26 6.56 2.29 -0.81 0.72 69.47%
DPS 4.89 7.16 6.50 11.30 0.00 8.08 4.03 3.27%
NAPS 1.86 1.61 1.56 1.49 1.26 1.25 1.39 4.96%
Adjusted Per Share Value based on latest NOSH - 60,200
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 291.14 295.16 261.15 195.28 171.87 163.80 136.14 13.49%
EPS 18.25 22.61 19.56 7.53 2.72 -0.96 0.85 66.63%
DPS 5.22 7.81 7.41 12.96 0.00 9.57 4.72 1.69%
NAPS 1.9839 1.756 1.7676 1.7086 1.4974 1.4799 1.6264 3.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.86 0.94 1.03 0.51 0.53 0.74 0.85 -
P/RPS 0.32 0.35 0.45 0.30 0.37 0.53 0.73 -12.83%
P/EPS 5.03 4.53 5.97 7.77 23.14 -91.44 117.60 -40.83%
EY 19.90 22.05 16.76 12.87 4.32 -1.09 0.85 69.05%
DY 5.69 7.62 6.31 22.16 0.00 10.92 4.74 3.08%
P/NAPS 0.46 0.58 0.66 0.34 0.42 0.59 0.61 -4.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 28/08/08 29/08/07 06/09/06 29/08/05 17/08/04 21/08/03 -
Price 1.05 0.94 0.96 0.50 0.49 0.72 0.93 -
P/RPS 0.38 0.35 0.42 0.29 0.34 0.52 0.80 -11.65%
P/EPS 6.14 4.53 5.56 7.62 21.39 -88.97 128.67 -39.74%
EY 16.30 22.05 17.98 13.13 4.67 -1.12 0.78 65.88%
DY 4.66 7.62 6.77 22.60 0.00 11.23 4.33 1.23%
P/NAPS 0.56 0.58 0.62 0.34 0.39 0.58 0.67 -2.94%

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