[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 4.34%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 330,832 313,581 285,469 318,364 310,356 213,201 185,030 47.26%
PBT 4,032 4,793 5,001 5,350 3,672 5,693 4,601 -8.41%
Tax -2,580 -1,864 -1,681 -2,274 -724 -1,517 -724 133.12%
NP 1,452 2,929 3,320 3,076 2,948 4,176 3,877 -48.01%
-
NP to SH 4,444 3,026 3,324 3,076 2,948 4,176 3,877 9.51%
-
Tax Rate 63.99% 38.89% 33.61% 42.50% 19.72% 26.65% 15.74% -
Total Cost 329,380 310,652 282,149 315,288 307,408 209,025 181,153 48.91%
-
Net Worth 149,146 152,709 153,257 148,922 148,660 142,115 140,128 4.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,146 152,709 153,257 148,922 148,660 142,115 140,128 4.24%
NOSH 226,734 207,260 207,749 202,368 193,947 188,108 187,612 13.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.44% 0.93% 1.16% 0.97% 0.95% 1.96% 2.10% -
ROE 2.98% 1.98% 2.17% 2.07% 1.98% 2.94% 2.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 145.91 151.30 137.41 157.32 160.02 113.34 98.62 29.81%
EPS 1.96 1.46 1.60 1.52 1.52 2.22 2.07 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6578 0.7368 0.7377 0.7359 0.7665 0.7555 0.7469 -8.11%
Adjusted Per Share Value based on latest NOSH - 210,789
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.43 42.11 38.33 42.75 41.68 28.63 24.85 47.25%
EPS 0.60 0.41 0.45 0.41 0.40 0.56 0.52 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2051 0.2058 0.20 0.1996 0.1908 0.1882 4.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.505 0.57 0.59 0.59 0.62 0.63 0.625 -
P/RPS 0.35 0.38 0.43 0.38 0.39 0.56 0.63 -32.39%
P/EPS 25.77 39.04 36.88 38.82 40.79 28.38 30.24 -10.10%
EY 3.88 2.56 2.71 2.58 2.45 3.52 3.31 11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.80 0.80 0.81 0.83 0.84 -5.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 -
Price 0.435 0.555 0.595 0.59 0.61 0.60 0.70 -
P/RPS 0.30 0.37 0.43 0.38 0.38 0.53 0.71 -43.66%
P/EPS 22.19 38.01 37.19 38.82 40.13 27.03 33.87 -24.54%
EY 4.51 2.63 2.69 2.58 2.49 3.70 2.95 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.81 0.80 0.80 0.79 0.94 -20.98%

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