[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 7.7%
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 285,469 318,364 310,356 213,201 185,030 140,362 129,756 69.23%
PBT 5,001 5,350 3,672 5,693 4,601 3,754 3,664 23.06%
Tax -1,681 -2,274 -724 -1,517 -724 -1,044 -1,152 28.67%
NP 3,320 3,076 2,948 4,176 3,877 2,710 2,512 20.45%
-
NP to SH 3,324 3,076 2,948 4,176 3,877 2,710 2,512 20.55%
-
Tax Rate 33.61% 42.50% 19.72% 26.65% 15.74% 27.81% 31.44% -
Total Cost 282,149 315,288 307,408 209,025 181,153 137,652 127,244 70.12%
-
Net Worth 153,257 148,922 148,660 142,115 140,128 139,508 137,969 7.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 153,257 148,922 148,660 142,115 140,128 139,508 137,969 7.26%
NOSH 207,749 202,368 193,947 188,108 187,612 188,194 190,303 6.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.16% 0.97% 0.95% 1.96% 2.10% 1.93% 1.94% -
ROE 2.17% 2.07% 1.98% 2.94% 2.77% 1.94% 1.82% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.41 157.32 160.02 113.34 98.62 74.58 68.18 59.62%
EPS 1.60 1.52 1.52 2.22 2.07 1.44 1.32 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.7359 0.7665 0.7555 0.7469 0.7413 0.725 1.16%
Adjusted Per Share Value based on latest NOSH - 189,253
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.33 42.75 41.68 28.63 24.85 18.85 17.42 69.25%
EPS 0.45 0.41 0.40 0.56 0.52 0.36 0.34 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.20 0.1996 0.1908 0.1882 0.1873 0.1853 7.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.59 0.62 0.63 0.625 0.64 0.67 -
P/RPS 0.43 0.38 0.39 0.56 0.63 0.86 0.98 -42.28%
P/EPS 36.88 38.82 40.79 28.38 30.24 44.44 50.76 -19.19%
EY 2.71 2.58 2.45 3.52 3.31 2.25 1.97 23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.81 0.83 0.84 0.86 0.92 -8.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 -
Price 0.595 0.59 0.61 0.60 0.70 0.585 0.69 -
P/RPS 0.43 0.38 0.38 0.53 0.71 0.78 1.01 -43.43%
P/EPS 37.19 38.82 40.13 27.03 33.87 40.62 52.27 -20.31%
EY 2.69 2.58 2.49 3.70 2.95 2.46 1.91 25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.80 0.79 0.94 0.79 0.95 -10.09%

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