[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.46%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 112,132 165,944 161,698 155,652 160,044 184,634 172,625 -24.97%
PBT 22,464 33,047 25,749 23,250 18,696 17,755 18,430 14.09%
Tax -5,840 -8,427 -6,785 -6,040 -4,864 -3,397 -2,426 79.52%
NP 16,624 24,620 18,964 17,210 13,832 14,358 16,004 2.56%
-
NP to SH 16,660 24,687 18,965 17,206 13,824 14,391 16,028 2.60%
-
Tax Rate 26.00% 25.50% 26.35% 25.98% 26.02% 19.13% 13.16% -
Total Cost 95,508 141,324 142,734 138,442 146,212 170,276 156,621 -28.06%
-
Net Worth 131,465 130,468 0 0 0 93,057 86,286 32.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 9,154 12,091 11,661 21,939 1,791 2,325 -
Div Payout % - 37.08% 63.76% 67.77% 158.71% 12.45% 14.51% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 131,465 130,468 0 0 0 93,057 86,286 32.37%
NOSH 157,765 152,577 151,145 145,766 137,124 119,426 116,257 22.55%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.83% 14.84% 11.73% 11.06% 8.64% 7.78% 9.27% -
ROE 12.67% 18.92% 0.00% 0.00% 0.00% 15.46% 18.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.08 108.76 106.98 106.78 116.71 154.60 148.49 -38.77%
EPS 10.56 16.18 12.55 11.80 10.08 12.05 13.79 -16.28%
DPS 0.00 6.00 8.00 8.00 16.00 1.50 2.00 -
NAPS 0.8333 0.8551 0.00 0.00 0.00 0.7792 0.7422 8.01%
Adjusted Per Share Value based on latest NOSH - 154,656
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.06 22.28 21.71 20.90 21.49 24.79 23.18 -24.96%
EPS 2.24 3.32 2.55 2.31 1.86 1.93 2.15 2.76%
DPS 0.00 1.23 1.62 1.57 2.95 0.24 0.31 -
NAPS 0.1765 0.1752 0.00 0.00 0.00 0.125 0.1159 32.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.98 0.91 1.01 1.01 1.15 0.95 0.87 -
P/RPS 1.38 0.84 0.94 0.95 0.99 0.61 0.59 76.11%
P/EPS 9.28 5.62 8.05 8.56 11.41 7.88 6.31 29.29%
EY 10.78 17.78 12.42 11.69 8.77 12.68 15.85 -22.64%
DY 0.00 6.59 7.92 7.92 13.91 1.58 2.30 -
P/NAPS 1.18 1.06 0.00 0.00 0.00 1.22 1.17 0.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 -
Price 1.09 0.97 1.04 1.05 1.23 1.18 0.89 -
P/RPS 1.53 0.89 0.97 0.98 1.05 0.76 0.60 86.54%
P/EPS 10.32 6.00 8.29 8.90 12.20 9.79 6.46 36.61%
EY 9.69 16.68 12.07 11.24 8.20 10.21 15.49 -26.83%
DY 0.00 6.19 7.69 7.62 13.01 1.27 2.25 -
P/NAPS 1.31 1.13 0.00 0.00 0.00 1.51 1.20 6.01%

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