[GFB] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 2.71%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 169,484 149,606 166,380 141,894 118,297 96,508 88,435 11.44%
PBT 2,756 15,996 8,942 12,339 8,263 2,514 -1,114 -
Tax 30 -1,270 -611 -1,133 -1,214 -302 449 -36.28%
NP 2,786 14,726 8,331 11,206 7,049 2,212 -665 -
-
NP to SH 2,786 14,726 8,331 11,206 7,049 2,212 -665 -
-
Tax Rate -1.09% 7.94% 6.83% 9.18% 14.69% 12.01% - -
Total Cost 166,698 134,880 158,049 130,688 111,248 94,296 89,100 10.99%
-
Net Worth 97,751 107,020 100,064 95,367 91,585 89,208 78,285 3.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,193 2,647 2,771 3,857 2,698 4,092 - -
Div Payout % 78.72% 17.98% 33.27% 34.42% 38.28% 185.01% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 97,751 107,020 100,064 95,367 91,585 89,208 78,285 3.76%
NOSH 54,609 55,451 56,216 59,234 59,859 60,275 62,131 -2.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.64% 9.84% 5.01% 7.90% 5.96% 2.29% -0.75% -
ROE 2.85% 13.76% 8.33% 11.75% 7.70% 2.48% -0.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 310.35 269.80 295.96 239.55 197.62 160.11 142.34 13.86%
EPS 5.10 26.56 14.82 18.92 11.78 3.67 -1.07 -
DPS 4.03 4.75 4.93 6.50 4.50 6.79 0.00 -
NAPS 1.79 1.93 1.78 1.61 1.53 1.48 1.26 6.02%
Adjusted Per Share Value based on latest NOSH - 59,234
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 322.83 284.96 316.91 270.27 225.33 183.82 168.45 11.44%
EPS 5.31 28.05 15.87 21.34 13.43 4.21 -1.27 -
DPS 4.18 5.04 5.28 7.35 5.14 7.80 0.00 -
NAPS 1.8619 2.0385 1.906 1.8165 1.7445 1.6992 1.4911 3.76%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.39 1.12 0.87 1.00 0.65 0.45 0.69 -
P/RPS 0.45 0.42 0.29 0.42 0.33 0.28 0.48 -1.06%
P/EPS 27.25 4.22 5.87 5.29 5.52 12.26 -64.47 -
EY 3.67 23.71 17.03 18.92 18.12 8.16 -1.55 -
DY 2.90 4.24 5.67 6.50 6.92 15.09 0.00 -
P/NAPS 0.78 0.58 0.49 0.62 0.42 0.30 0.55 5.99%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 19/02/09 28/02/08 27/02/07 27/02/06 28/02/05 -
Price 1.48 1.55 0.82 0.98 0.83 0.50 0.66 -
P/RPS 0.48 0.57 0.28 0.41 0.42 0.31 0.46 0.71%
P/EPS 29.01 5.84 5.53 5.18 7.05 13.62 -61.66 -
EY 3.45 17.13 18.07 19.30 14.19 7.34 -1.62 -
DY 2.72 3.06 6.01 6.63 5.42 13.58 0.00 -
P/NAPS 0.83 0.80 0.46 0.61 0.54 0.34 0.52 8.10%

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