GOLDEN FRONTIER BHD

KLSE (MYR): GFB (8281)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.49

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 77,352 111,628 136,099 168,874 146,212 164,430 137,387 110,127 94,778 87,882 74,481 66,156 8.33%
PBT 2,264 25,139 10,366 6,278 12,774 11,692 11,956 6,033 1,919 -1,811 1,291 1,890 20.80%
Tax -248 7 -217 65 -1,135 -911 -1,181 -1,190 -339 367 -817 -299 -3.49%
NP 2,016 25,146 10,149 6,343 11,639 10,781 10,775 4,843 1,580 -1,444 474 1,591 22.84%
-
NP to SH 2,016 25,146 10,149 6,343 11,639 10,781 10,775 4,843 1,580 -1,444 1,148 1,593 22.82%
-
Tax Rate 10.95% -0.03% 2.09% -1.04% 8.89% 7.79% 9.88% 19.72% 17.67% - 63.28% 15.82% -
Total Cost 75,336 86,482 125,950 162,531 134,573 153,649 126,612 105,284 93,198 89,326 74,007 64,565 7.70%
-
Net Worth 116,550 116,550 120,821 102,561 106,442 104,747 93,548 90,188 90,894 77,220 193,347 87,672 3.62%
Dividend
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 2,138 4,027 3,584 3,921 3,740 3,873 2,708 1,431 - 3,474 2,487 5.49%
Div Payout % - 8.51% 39.68% 56.51% 33.69% 34.70% 35.94% 55.92% 90.63% - 302.63% 156.13% -
Equity
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 116,550 116,550 120,821 102,561 106,442 104,747 93,548 90,188 90,894 77,220 193,347 87,672 3.62%
NOSH 52,500 52,500 53,698 55,140 56,022 57,553 59,584 60,177 62,256 62,274 151,052 62,178 -1.61%
Ratio Analysis
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.61% 22.53% 7.46% 3.76% 7.96% 6.56% 7.84% 4.40% 1.67% -1.64% 0.64% 2.40% -
ROE 1.73% 21.58% 8.40% 6.18% 10.93% 10.29% 11.52% 5.37% 1.74% -1.87% 0.59% 1.82% -
Per Share
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 147.34 212.62 253.45 306.26 260.99 285.70 230.57 183.00 152.24 141.12 49.31 106.40 10.11%
EPS 3.84 47.90 18.90 11.49 20.78 18.73 18.09 8.05 2.60 -2.32 0.76 2.56 24.85%
DPS 0.00 4.04 7.50 6.50 7.00 6.50 6.50 4.50 2.30 0.00 2.30 4.00 7.22%
NAPS 2.22 2.22 2.25 1.86 1.90 1.82 1.57 1.4987 1.46 1.24 1.28 1.41 5.32%
Adjusted Per Share Value based on latest NOSH - 52,500
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 147.34 212.62 259.24 321.66 278.50 313.20 261.69 209.77 180.53 167.39 141.87 126.01 8.34%
EPS 3.84 47.90 19.33 12.08 22.17 20.54 20.52 9.22 3.01 -2.75 2.19 3.03 22.84%
DPS 0.00 4.04 7.67 6.83 7.47 7.13 7.38 5.16 2.73 0.00 6.62 4.74 5.48%
NAPS 2.22 2.22 2.3014 1.9536 2.0275 1.9952 1.7819 1.7179 1.7313 1.4709 3.6828 1.6699 3.62%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/12/11 30/12/11 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.12 1.12 1.18 1.35 1.05 0.96 0.98 0.50 0.50 0.69 0.84 0.00 -
P/RPS 0.76 0.53 0.47 0.44 0.40 0.34 0.43 0.27 0.33 0.49 1.70 0.00 -
P/EPS 29.17 2.34 6.24 11.74 5.05 5.12 5.42 6.21 19.70 -29.76 110.53 0.00 -
EY 3.43 42.77 16.02 8.52 19.79 19.51 18.45 16.10 5.08 -3.36 0.90 0.00 -
DY 0.00 3.61 6.36 4.81 6.67 6.77 6.63 9.00 4.60 0.00 2.74 0.00 -
P/NAPS 0.50 0.50 0.52 0.73 0.55 0.53 0.62 0.33 0.34 0.56 0.66 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/02/12 21/02/12 30/11/11 25/11/10 25/11/09 27/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.47 1.47 1.11 1.37 1.10 0.87 0.98 0.58 0.46 0.70 0.85 0.00 -
P/RPS 1.00 0.69 0.44 0.45 0.42 0.30 0.43 0.32 0.30 0.50 1.72 0.00 -
P/EPS 38.28 3.07 5.87 11.91 5.29 4.64 5.42 7.21 18.13 -30.19 111.84 0.00 -
EY 2.61 32.58 17.03 8.40 18.89 21.53 18.45 13.88 5.52 -3.31 0.89 0.00 -
DY 0.00 2.75 6.76 4.74 6.36 7.47 6.63 7.76 5.00 0.00 2.71 0.00 -
P/NAPS 0.66 0.66 0.49 0.74 0.58 0.48 0.62 0.39 0.32 0.56 0.66 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