[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 13.37%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 220,704 181,047 168,017 172,386 112,132 165,944 161,698 23.02%
PBT 8,136 18,712 21,009 25,624 22,464 33,047 25,749 -53.57%
Tax -2,000 -5,008 -5,486 -6,536 -5,840 -8,427 -6,785 -55.67%
NP 6,136 13,704 15,522 19,088 16,624 24,620 18,964 -52.83%
-
NP to SH 6,136 13,604 15,389 18,888 16,660 24,687 18,965 -52.83%
-
Tax Rate 24.58% 26.76% 26.11% 25.51% 26.00% 25.50% 26.35% -
Total Cost 214,568 167,343 152,494 153,298 95,508 141,324 142,734 31.19%
-
Net Worth 144,496 142,567 140,070 145,868 131,465 130,468 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 9,966 13,190 - - 9,154 12,091 -
Div Payout % - 73.26% 85.71% - - 37.08% 63.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,496 142,567 140,070 145,868 131,465 130,468 0 -
NOSH 166,739 166,105 164,885 163,108 157,765 152,577 151,145 6.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.78% 7.57% 9.24% 11.07% 14.83% 14.84% 11.73% -
ROE 4.25% 9.54% 10.99% 12.95% 12.67% 18.92% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.36 109.00 101.90 105.69 71.08 108.76 106.98 15.23%
EPS 3.68 8.19 9.33 11.58 10.56 16.18 12.55 -55.83%
DPS 0.00 6.00 8.00 0.00 0.00 6.00 8.00 -
NAPS 0.8666 0.8583 0.8495 0.8943 0.8333 0.8551 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,121
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.64 24.31 22.56 23.15 15.06 22.28 21.71 23.04%
EPS 0.82 1.83 2.07 2.54 2.24 3.32 2.55 -53.03%
DPS 0.00 1.34 1.77 0.00 0.00 1.23 1.62 -
NAPS 0.194 0.1914 0.1881 0.1959 0.1765 0.1752 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.84 1.05 1.11 1.21 0.98 0.91 1.01 -
P/RPS 0.63 0.96 1.09 1.14 1.38 0.84 0.94 -23.39%
P/EPS 22.83 12.82 11.89 10.45 9.28 5.62 8.05 100.23%
EY 4.38 7.80 8.41 9.57 10.78 17.78 12.42 -50.05%
DY 0.00 5.71 7.21 0.00 0.00 6.59 7.92 -
P/NAPS 0.97 1.22 1.31 1.35 1.18 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 -
Price 0.89 0.93 1.07 1.15 1.09 0.97 1.04 -
P/RPS 0.67 0.85 1.05 1.09 1.53 0.89 0.97 -21.84%
P/EPS 24.18 11.36 11.46 9.93 10.32 6.00 8.29 104.01%
EY 4.13 8.81 8.72 10.07 9.69 16.68 12.07 -51.04%
DY 0.00 6.45 7.48 0.00 0.00 6.19 7.69 -
P/NAPS 1.03 1.08 1.26 1.29 1.31 1.13 0.00 -

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