[GFB] YoY TTM Result on 31-Dec-2006 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 31.05%
YoY- 218.67%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 149,606 166,380 141,894 118,297 96,508 88,435 79,639 11.06%
PBT 15,996 8,942 12,339 8,263 2,514 -1,114 1,521 47.96%
Tax -1,270 -611 -1,133 -1,214 -302 449 -829 7.36%
NP 14,726 8,331 11,206 7,049 2,212 -665 692 66.39%
-
NP to SH 14,726 8,331 11,206 7,049 2,212 -665 1,282 50.15%
-
Tax Rate 7.94% 6.83% 9.18% 14.69% 12.01% - 54.50% -
Total Cost 134,880 158,049 130,688 111,248 94,296 89,100 78,947 9.32%
-
Net Worth 107,020 100,064 95,367 91,585 89,208 78,285 80,794 4.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,647 2,771 3,857 2,698 4,092 - 5,023 -10.11%
Div Payout % 17.98% 33.27% 34.42% 38.28% 185.01% - 391.86% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 107,020 100,064 95,367 91,585 89,208 78,285 80,794 4.79%
NOSH 55,451 56,216 59,234 59,859 60,275 62,131 62,631 -2.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.84% 5.01% 7.90% 5.96% 2.29% -0.75% 0.87% -
ROE 13.76% 8.33% 11.75% 7.70% 2.48% -0.85% 1.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 269.80 295.96 239.55 197.62 160.11 142.34 127.15 13.34%
EPS 26.56 14.82 18.92 11.78 3.67 -1.07 2.05 53.19%
DPS 4.75 4.93 6.50 4.50 6.79 0.00 8.02 -8.35%
NAPS 1.93 1.78 1.61 1.53 1.48 1.26 1.29 6.93%
Adjusted Per Share Value based on latest NOSH - 59,859
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 284.96 316.91 270.27 225.33 183.82 168.45 151.69 11.06%
EPS 28.05 15.87 21.34 13.43 4.21 -1.27 2.44 50.17%
DPS 5.04 5.28 7.35 5.14 7.80 0.00 9.57 -10.12%
NAPS 2.0385 1.906 1.8165 1.7445 1.6992 1.4911 1.5389 4.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.12 0.87 1.00 0.65 0.45 0.69 0.88 -
P/RPS 0.42 0.29 0.42 0.33 0.28 0.48 0.69 -7.93%
P/EPS 4.22 5.87 5.29 5.52 12.26 -64.47 42.99 -32.05%
EY 23.71 17.03 18.92 18.12 8.16 -1.55 2.33 47.15%
DY 4.24 5.67 6.50 6.92 15.09 0.00 9.11 -11.95%
P/NAPS 0.58 0.49 0.62 0.42 0.30 0.55 0.68 -2.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 28/02/08 27/02/07 27/02/06 28/02/05 12/04/04 -
Price 1.55 0.82 0.98 0.83 0.50 0.66 0.87 -
P/RPS 0.57 0.28 0.41 0.42 0.31 0.46 0.68 -2.89%
P/EPS 5.84 5.53 5.18 7.05 13.62 -61.66 42.50 -28.14%
EY 17.13 18.07 19.30 14.19 7.34 -1.62 2.35 39.20%
DY 3.06 6.01 6.63 5.42 13.58 0.00 9.22 -16.77%
P/NAPS 0.80 0.46 0.61 0.54 0.34 0.52 0.67 2.99%

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