[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -10.21%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 161,698 155,652 160,044 184,634 172,625 189,982 156,380 2.25%
PBT 25,749 23,250 18,696 17,755 18,430 15,574 13,256 55.74%
Tax -6,785 -6,040 -4,864 -3,397 -2,426 -2,168 -2,812 79.99%
NP 18,964 17,210 13,832 14,358 16,004 13,406 10,444 48.89%
-
NP to SH 18,965 17,206 13,824 14,391 16,028 13,420 10,456 48.78%
-
Tax Rate 26.35% 25.98% 26.02% 19.13% 13.16% 13.92% 21.21% -
Total Cost 142,734 138,442 146,212 170,276 156,621 176,576 145,936 -1.46%
-
Net Worth 0 0 0 93,057 86,286 77,601 72,209 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 12,091 11,661 21,939 1,791 2,325 3,231 - -
Div Payout % 63.76% 67.77% 158.71% 12.45% 14.51% 24.08% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 0 0 93,057 86,286 77,601 72,209 -
NOSH 151,145 145,766 137,124 119,426 116,257 107,704 90,137 41.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.73% 11.06% 8.64% 7.78% 9.27% 7.06% 6.68% -
ROE 0.00% 0.00% 0.00% 15.46% 18.58% 17.29% 14.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.98 106.78 116.71 154.60 148.49 176.39 173.49 -27.57%
EPS 12.55 11.80 10.08 12.05 13.79 12.46 11.60 5.39%
DPS 8.00 8.00 16.00 1.50 2.00 3.00 0.00 -
NAPS 0.00 0.00 0.00 0.7792 0.7422 0.7205 0.8011 -
Adjusted Per Share Value based on latest NOSH - 128,879
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.71 20.90 21.49 24.79 23.18 25.51 21.00 2.24%
EPS 2.55 2.31 1.86 1.93 2.15 1.80 1.40 49.19%
DPS 1.62 1.57 2.95 0.24 0.31 0.43 0.00 -
NAPS 0.00 0.00 0.00 0.125 0.1159 0.1042 0.097 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.01 1.01 1.15 0.95 0.87 0.51 0.56 -
P/RPS 0.94 0.95 0.99 0.61 0.59 0.29 0.32 105.24%
P/EPS 8.05 8.56 11.41 7.88 6.31 4.09 4.83 40.61%
EY 12.42 11.69 8.77 12.68 15.85 24.43 20.71 -28.90%
DY 7.92 7.92 13.91 1.58 2.30 5.88 0.00 -
P/NAPS 0.00 0.00 0.00 1.22 1.17 0.71 0.70 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 -
Price 1.04 1.05 1.23 1.18 0.89 0.68 0.41 -
P/RPS 0.97 0.98 1.05 0.76 0.60 0.39 0.24 153.94%
P/EPS 8.29 8.90 12.20 9.79 6.46 5.46 3.53 76.77%
EY 12.07 11.24 8.20 10.21 15.49 18.32 28.29 -43.35%
DY 7.69 7.62 13.01 1.27 2.25 4.41 0.00 -
P/NAPS 0.00 0.00 0.00 1.51 1.20 0.94 0.51 -

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