[GFB] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 11.58%
YoY- 11.67%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 118,297 96,508 88,435 79,639 68,240 65,067 54,604 13.74%
PBT 8,263 2,514 -1,114 1,521 1,401 5,288 2,934 18.82%
Tax -1,214 -302 449 -829 -339 -285 -128 45.46%
NP 7,049 2,212 -665 692 1,062 5,003 2,806 16.58%
-
NP to SH 7,049 2,212 -665 1,282 1,148 4,981 2,806 16.58%
-
Tax Rate 14.69% 12.01% - 54.50% 24.20% 5.39% 4.36% -
Total Cost 111,248 94,296 89,100 78,947 67,178 60,064 51,798 13.58%
-
Net Worth 91,585 89,208 78,285 80,794 138,295 88,157 85,297 1.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,698 4,092 - 5,023 2,476 2,802 1,083 16.42%
Div Payout % 38.28% 185.01% - 391.86% 215.70% 56.25% 38.61% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 91,585 89,208 78,285 80,794 138,295 88,157 85,297 1.19%
NOSH 59,859 60,275 62,131 62,631 97,391 62,523 62,260 -0.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.96% 2.29% -0.75% 0.87% 1.56% 7.69% 5.14% -
ROE 7.70% 2.48% -0.85% 1.59% 0.83% 5.65% 3.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 197.62 160.11 142.34 127.15 70.07 104.07 87.70 14.49%
EPS 11.78 3.67 -1.07 2.05 1.18 7.97 4.51 17.34%
DPS 4.50 6.79 0.00 8.02 2.54 4.50 1.74 17.15%
NAPS 1.53 1.48 1.26 1.29 1.42 1.41 1.37 1.85%
Adjusted Per Share Value based on latest NOSH - 62,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 225.33 183.82 168.45 151.69 129.98 123.94 104.01 13.74%
EPS 13.43 4.21 -1.27 2.44 2.19 9.49 5.34 16.60%
DPS 5.14 7.80 0.00 9.57 4.72 5.34 2.06 16.45%
NAPS 1.7445 1.6992 1.4911 1.5389 2.6342 1.6792 1.6247 1.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.65 0.45 0.69 0.88 0.00 0.00 0.00 -
P/RPS 0.33 0.28 0.48 0.69 0.00 0.00 0.00 -
P/EPS 5.52 12.26 -64.47 42.99 0.00 0.00 0.00 -
EY 18.12 8.16 -1.55 2.33 0.00 0.00 0.00 -
DY 6.92 15.09 0.00 9.11 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.55 0.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 12/04/04 25/02/03 28/02/02 28/02/01 -
Price 0.83 0.50 0.66 0.87 0.70 0.00 0.00 -
P/RPS 0.42 0.31 0.46 0.68 1.00 0.00 0.00 -
P/EPS 7.05 13.62 -61.66 42.50 59.38 0.00 0.00 -
EY 14.19 7.34 -1.62 2.35 1.68 0.00 0.00 -
DY 5.42 13.58 0.00 9.22 3.63 0.00 0.00 -
P/NAPS 0.54 0.34 0.52 0.67 0.49 0.00 0.00 -

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