[GFB] YoY TTM Result on 30-Jun-2009 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 25.17%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 159,071 164,694 152,850 154,959 137,106 102,523 90,230 9.90%
PBT 23,852 10,440 10,184 13,040 11,832 4,401 1,068 67.77%
Tax 390 -1,013 -602 -1,171 -1,563 -449 361 1.29%
NP 24,242 9,427 9,582 11,869 10,269 3,952 1,429 60.26%
-
NP to SH 24,242 9,427 9,582 11,869 10,269 3,952 1,429 60.26%
-
Tax Rate -1.64% 9.70% 5.91% 8.98% 13.21% 10.20% -33.80% -
Total Cost 134,829 155,267 143,268 143,090 126,837 98,571 88,801 7.20%
-
Net Worth 118,644 55,000 104,155 92,190 92,801 89,699 78,613 7.09%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,198 2,524 2,740 4,098 3,887 6,805 - -
Div Payout % 9.07% 26.78% 28.60% 34.53% 37.86% 172.19% - -
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 118,644 55,000 104,155 92,190 92,801 89,699 78,613 7.09%
NOSH 53,443 55,000 55,997 57,261 59,488 60,200 62,391 -2.54%
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 15.24% 5.72% 6.27% 7.66% 7.49% 3.85% 1.58% -
ROE 20.43% 17.14% 9.20% 12.87% 11.07% 4.41% 1.82% -
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 297.64 299.44 272.96 270.62 230.48 170.30 144.62 12.77%
EPS 45.36 17.14 17.11 20.73 17.26 6.56 2.29 64.45%
DPS 4.11 4.53 4.89 7.16 6.50 11.30 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 - 55,997
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 302.99 313.70 291.14 295.16 261.15 195.28 171.87 9.90%
EPS 46.18 17.96 18.25 22.61 19.56 7.53 2.72 60.28%
DPS 4.19 4.81 5.22 7.81 7.41 12.96 0.00 -
NAPS 2.2599 1.0476 1.9839 1.756 1.7676 1.7086 1.4974 7.09%
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 0.42 0.46 0.32 0.35 0.45 0.30 0.37 2.13%
P/EPS 2.76 8.11 5.03 4.53 5.97 7.77 23.14 -29.82%
EY 36.29 12.33 19.90 22.05 16.76 12.87 4.32 42.55%
DY 3.29 3.26 5.69 7.62 6.31 22.16 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 0.39 0.49 0.38 0.35 0.42 0.29 0.34 2.31%
P/EPS 2.54 8.63 6.14 4.53 5.56 7.62 21.39 -29.88%
EY 39.44 11.58 16.30 22.05 17.98 13.13 4.67 42.68%
DY 3.58 3.06 4.66 7.62 6.77 22.60 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