[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.94%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 165,944 161,698 155,652 160,044 184,634 172,625 189,982 -8.64%
PBT 33,047 25,749 23,250 18,696 17,755 18,430 15,574 65.35%
Tax -8,427 -6,785 -6,040 -4,864 -3,397 -2,426 -2,168 147.83%
NP 24,620 18,964 17,210 13,832 14,358 16,004 13,406 50.13%
-
NP to SH 24,687 18,965 17,206 13,824 14,391 16,028 13,420 50.30%
-
Tax Rate 25.50% 26.35% 25.98% 26.02% 19.13% 13.16% 13.92% -
Total Cost 141,324 142,734 138,442 146,212 170,276 156,621 176,576 -13.83%
-
Net Worth 130,468 0 0 0 93,057 86,286 77,601 41.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,154 12,091 11,661 21,939 1,791 2,325 3,231 100.60%
Div Payout % 37.08% 63.76% 67.77% 158.71% 12.45% 14.51% 24.08% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,468 0 0 0 93,057 86,286 77,601 41.52%
NOSH 152,577 151,145 145,766 137,124 119,426 116,257 107,704 26.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.84% 11.73% 11.06% 8.64% 7.78% 9.27% 7.06% -
ROE 18.92% 0.00% 0.00% 0.00% 15.46% 18.58% 17.29% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 108.76 106.98 106.78 116.71 154.60 148.49 176.39 -27.62%
EPS 16.18 12.55 11.80 10.08 12.05 13.79 12.46 19.08%
DPS 6.00 8.00 8.00 16.00 1.50 2.00 3.00 58.94%
NAPS 0.8551 0.00 0.00 0.00 0.7792 0.7422 0.7205 12.13%
Adjusted Per Share Value based on latest NOSH - 137,124
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.28 21.71 20.90 21.49 24.79 23.18 25.51 -8.65%
EPS 3.32 2.55 2.31 1.86 1.93 2.15 1.80 50.56%
DPS 1.23 1.62 1.57 2.95 0.24 0.31 0.43 101.89%
NAPS 0.1752 0.00 0.00 0.00 0.125 0.1159 0.1042 41.53%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.91 1.01 1.01 1.15 0.95 0.87 0.51 -
P/RPS 0.84 0.94 0.95 0.99 0.61 0.59 0.29 103.59%
P/EPS 5.62 8.05 8.56 11.41 7.88 6.31 4.09 23.66%
EY 17.78 12.42 11.69 8.77 12.68 15.85 24.43 -19.13%
DY 6.59 7.92 7.92 13.91 1.58 2.30 5.88 7.91%
P/NAPS 1.06 0.00 0.00 0.00 1.22 1.17 0.71 30.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 -
Price 0.97 1.04 1.05 1.23 1.18 0.89 0.68 -
P/RPS 0.89 0.97 0.98 1.05 0.76 0.60 0.39 73.59%
P/EPS 6.00 8.29 8.90 12.20 9.79 6.46 5.46 6.50%
EY 16.68 12.07 11.24 8.20 10.21 15.49 18.32 -6.07%
DY 6.19 7.69 7.62 13.01 1.27 2.25 4.41 25.44%
P/NAPS 1.13 0.00 0.00 0.00 1.51 1.20 0.94 13.09%

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