[GFB] YoY TTM 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- 4.83%
YoY- 300.63%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 136,099 168,874 146,213 164,430 137,516 110,117 94,778 6.21%
PBT 25,629 6,279 12,783 11,692 11,896 6,338 1,940 53.72%
Tax -217 64 -1,136 -895 -986 -959 -339 -7.16%
NP 25,412 6,343 11,647 10,797 10,910 5,379 1,601 58.49%
-
NP to SH 25,412 6,343 11,647 10,797 10,910 5,379 1,601 58.49%
-
Tax Rate 0.85% -1.02% 8.89% 7.65% 8.29% 15.13% 17.47% -
Total Cost 110,687 162,531 134,566 153,633 126,606 104,738 93,177 2.91%
-
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 2,138 2,193 3,907 2,771 3,857 2,698 1,379 7.57%
Div Payout % 8.42% 34.58% 33.55% 25.67% 35.35% 50.16% 86.20% -
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 18.67% 3.76% 7.97% 6.57% 7.93% 4.88% 1.69% -
ROE 21.33% 11.66% 11.00% 11.07% 11.73% 5.86% 2.10% -
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 257.09 310.32 262.35 306.75 231.99 183.65 157.96 8.45%
EPS 48.00 11.66 20.90 20.14 18.41 8.97 2.67 61.81%
DPS 4.04 4.03 7.00 5.17 6.50 4.50 2.30 9.83%
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 259.24 321.66 278.50 313.20 261.94 209.75 180.53 6.21%
EPS 48.40 12.08 22.18 20.57 20.78 10.25 3.05 58.48%
DPS 4.07 4.18 7.44 5.28 7.35 5.14 2.63 7.54%
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 0.46 0.44 0.40 0.31 0.42 0.27 0.32 6.23%
P/EPS 2.46 11.58 5.02 4.77 5.32 5.57 18.74 -28.69%
EY 40.68 8.63 19.90 20.98 18.78 17.94 5.34 40.25%
DY 3.42 2.99 6.67 5.39 6.63 9.00 4.60 -4.81%
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 0.43 0.44 0.42 0.28 0.42 0.32 0.29 6.78%
P/EPS 2.31 11.75 5.26 4.32 5.32 6.47 17.24 -28.45%
EY 43.25 8.51 19.00 23.15 18.78 15.47 5.80 39.75%
DY 3.64 2.94 6.36 5.94 6.63 7.76 5.00 -5.15%
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