[GFB] YoY TTM Result on 31-Mar-2008 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 8.25%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 167,447 159,165 158,224 149,487 127,836 97,879 89,530 10.99%
PBT 584 15,318 8,122 13,391 10,124 3,056 50 50.60%
Tax 274 -1,239 -467 -1,260 -1,378 -316 371 -4.92%
NP 858 14,079 7,655 12,131 8,746 2,740 421 12.59%
-
NP to SH 858 14,079 7,655 12,131 8,746 2,740 421 12.59%
-
Tax Rate -46.92% 8.09% 5.75% 9.41% 13.61% 10.34% -742.00% -
Total Cost 166,589 145,086 150,569 137,356 119,090 95,139 89,109 10.98%
-
Net Worth 91,733 104,827 103,415 93,839 93,202 89,817 77,589 2.82%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,193 2,647 2,771 3,857 2,698 6,805 - -
Div Payout % 255.62% 18.81% 36.21% 31.80% 30.85% 248.36% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 91,733 104,827 103,415 93,839 93,202 89,817 77,589 2.82%
NOSH 53,333 55,172 56,203 57,925 59,744 60,280 61,578 -2.36%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.51% 8.85% 4.84% 8.12% 6.84% 2.80% 0.47% -
ROE 0.94% 13.43% 7.40% 12.93% 9.38% 3.05% 0.54% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 313.96 288.49 281.52 258.07 213.97 162.37 145.39 13.68%
EPS 1.61 25.52 13.62 20.94 14.64 4.55 0.68 15.44%
DPS 4.11 4.75 4.93 6.66 4.50 11.29 0.00 -
NAPS 1.72 1.90 1.84 1.62 1.56 1.49 1.26 5.32%
Adjusted Per Share Value based on latest NOSH - 57,925
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 318.95 303.17 301.38 284.74 243.50 186.44 170.53 10.99%
EPS 1.63 26.82 14.58 23.11 16.66 5.22 0.80 12.58%
DPS 4.18 5.04 5.28 7.35 5.14 12.96 0.00 -
NAPS 1.7473 1.9967 1.9698 1.7874 1.7753 1.7108 1.4779 2.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.42 1.63 0.85 1.03 0.92 0.56 0.61 -
P/RPS 0.45 0.57 0.30 0.40 0.43 0.34 0.42 1.15%
P/EPS 88.27 6.39 6.24 4.92 6.28 12.32 89.22 -0.17%
EY 1.13 15.66 16.02 20.33 15.91 8.12 1.12 0.14%
DY 2.90 2.91 5.80 6.46 4.89 20.16 0.00 -
P/NAPS 0.83 0.86 0.46 0.64 0.59 0.38 0.48 9.55%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 20/05/10 21/05/09 29/05/08 24/05/07 29/05/06 26/05/05 -
Price 1.36 1.43 0.88 0.99 0.83 0.53 0.55 -
P/RPS 0.43 0.50 0.31 0.38 0.39 0.33 0.38 2.08%
P/EPS 84.54 5.60 6.46 4.73 5.67 11.66 80.45 0.82%
EY 1.18 17.84 15.48 21.15 17.64 8.58 1.24 -0.82%
DY 3.02 3.32 5.60 6.73 5.42 21.30 0.00 -
P/NAPS 0.79 0.75 0.48 0.61 0.53 0.36 0.44 10.24%

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