[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 0.29%
YoY- 82.08%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 172,625 189,982 156,380 87,608 75,225 85,656 102,784 41.24%
PBT 18,430 15,574 13,256 13,651 14,218 6,110 3,636 194.78%
Tax -2,426 -2,168 -2,812 1,030 -21 -32 0 -
NP 16,004 13,406 10,444 14,681 14,197 6,078 3,636 168.33%
-
NP to SH 16,028 13,420 10,456 14,253 14,212 6,094 3,652 167.81%
-
Tax Rate 13.16% 13.92% 21.21% -7.55% 0.15% 0.52% 0.00% -
Total Cost 156,621 176,576 145,936 72,927 61,028 79,578 99,148 35.59%
-
Net Worth 86,286 77,601 72,209 65,660 61,491 53,000 51,692 40.67%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,325 3,231 - 3,401 3,305 1,820 4,913 -39.24%
Div Payout % 14.51% 24.08% - 23.87% 23.26% 29.88% 134.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 86,286 77,601 72,209 65,660 61,491 53,000 51,692 40.67%
NOSH 116,257 107,704 90,137 85,041 41,882 41,009 40,941 100.40%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.27% 7.06% 6.68% 16.76% 18.87% 7.10% 3.54% -
ROE 18.58% 17.29% 14.48% 21.71% 23.11% 11.50% 7.06% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 148.49 176.39 173.49 103.02 179.61 208.87 251.05 -29.51%
EPS 13.79 12.46 11.60 16.76 33.93 14.86 8.92 33.66%
DPS 2.00 3.00 0.00 4.00 7.89 4.44 12.00 -69.68%
NAPS 0.7422 0.7205 0.8011 0.7721 1.4682 1.2924 1.2626 -29.80%
Adjusted Per Share Value based on latest NOSH - 88,960
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.18 25.51 21.00 11.76 10.10 11.50 13.80 41.26%
EPS 2.15 1.80 1.40 1.91 1.91 0.82 0.49 167.77%
DPS 0.31 0.43 0.00 0.46 0.44 0.24 0.66 -39.54%
NAPS 0.1159 0.1042 0.097 0.0882 0.0826 0.0712 0.0694 40.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.87 0.51 0.56 0.64 0.70 0.72 0.85 -
P/RPS 0.59 0.29 0.32 0.62 0.39 0.34 0.34 44.35%
P/EPS 6.31 4.09 4.83 3.82 2.06 4.85 9.53 -24.01%
EY 15.85 24.43 20.71 26.19 48.48 20.64 10.49 31.64%
DY 2.30 5.88 0.00 6.25 11.28 6.17 14.12 -70.14%
P/NAPS 1.17 0.71 0.70 0.83 0.48 0.56 0.67 44.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 -
Price 0.89 0.68 0.41 0.58 0.77 0.68 0.75 -
P/RPS 0.60 0.39 0.24 0.56 0.43 0.33 0.30 58.67%
P/EPS 6.46 5.46 3.53 3.46 2.27 4.58 8.41 -16.11%
EY 15.49 18.32 28.29 28.90 44.07 21.85 11.89 19.26%
DY 2.25 4.41 0.00 6.90 10.25 6.53 16.00 -72.92%
P/NAPS 1.20 0.94 0.51 0.75 0.52 0.53 0.59 60.45%

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