[GFB] YoY TTM 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- 36.11%
YoY- 235.98%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 146,213 164,430 137,516 110,117 94,778 87,882 74,481 11.88%
PBT 12,783 11,692 11,896 6,338 1,940 -1,811 1,292 46.46%
Tax -1,136 -895 -986 -959 -339 366 -817 5.64%
NP 11,647 10,797 10,910 5,379 1,601 -1,445 475 70.36%
-
NP to SH 11,647 10,797 10,910 5,379 1,601 -1,445 1,149 47.06%
-
Tax Rate 8.89% 7.65% 8.29% 15.13% 17.47% - 63.24% -
Total Cost 134,566 153,633 126,606 104,738 93,177 89,327 74,006 10.46%
-
Net Worth 105,891 97,559 93,009 91,738 76,199 77,663 279,578 -14.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,907 2,771 3,857 2,698 1,379 - 5,023 -4.09%
Div Payout % 33.55% 25.67% 35.35% 50.16% 86.20% - 437.22% -
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 105,891 97,559 93,009 91,738 76,199 77,663 279,578 -14.92%
NOSH 55,732 53,604 59,275 59,959 59,999 62,631 218,421 -20.34%
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 7.97% 6.57% 7.93% 4.88% 1.69% -1.64% 0.64% -
ROE 11.00% 11.07% 11.73% 5.86% 2.10% -1.86% 0.41% -
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 262.35 306.75 231.99 183.65 157.96 140.32 34.10 40.46%
EPS 20.90 20.14 18.41 8.97 2.67 -2.31 0.53 84.38%
DPS 7.00 5.17 6.50 4.50 2.30 0.00 2.30 20.36%
NAPS 1.90 1.82 1.5691 1.53 1.27 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 278.50 313.20 261.94 209.75 180.53 167.39 141.87 11.88%
EPS 22.18 20.57 20.78 10.25 3.05 -2.75 2.19 47.03%
DPS 7.44 5.28 7.35 5.14 2.63 0.00 9.57 -4.10%
NAPS 2.017 1.8583 1.7716 1.7474 1.4514 1.4793 5.3253 -14.92%
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 0.31 0.42 0.27 0.32 0.49 2.46 -26.10%
P/EPS 5.02 4.77 5.32 5.57 18.74 -29.91 159.68 -43.79%
EY 19.90 20.98 18.78 17.94 5.34 -3.34 0.63 77.70%
DY 6.67 5.39 6.63 9.00 4.60 0.00 2.74 15.96%
P/NAPS 0.55 0.53 0.62 0.33 0.39 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 0.28 0.42 0.32 0.29 0.50 2.49 -25.64%
P/EPS 5.26 4.32 5.32 6.47 17.24 -30.34 161.58 -43.46%
EY 19.00 23.15 18.78 15.47 5.80 -3.30 0.62 76.80%
DY 6.36 5.94 6.63 7.76 5.00 0.00 2.71 15.26%
P/NAPS 0.58 0.48 0.62 0.38 0.36 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