[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 133.21%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 189,982 156,380 87,608 75,225 85,656 102,784 123,215 33.28%
PBT 15,574 13,256 13,651 14,218 6,110 3,636 8,259 52.33%
Tax -2,168 -2,812 1,030 -21 -32 0 -511 160.92%
NP 13,406 10,444 14,681 14,197 6,078 3,636 7,748 43.88%
-
NP to SH 13,420 10,456 14,253 14,212 6,094 3,652 7,828 43.00%
-
Tax Rate 13.92% 21.21% -7.55% 0.15% 0.52% 0.00% 6.19% -
Total Cost 176,576 145,936 72,927 61,028 79,578 99,148 115,467 32.56%
-
Net Worth 77,601 72,209 65,660 61,491 53,000 51,692 50,859 32.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,231 - 3,401 3,305 1,820 4,913 - -
Div Payout % 24.08% - 23.87% 23.26% 29.88% 134.53% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 77,601 72,209 65,660 61,491 53,000 51,692 50,859 32.36%
NOSH 107,704 90,137 85,041 41,882 41,009 40,941 41,005 89.81%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.06% 6.68% 16.76% 18.87% 7.10% 3.54% 6.29% -
ROE 17.29% 14.48% 21.71% 23.11% 11.50% 7.06% 15.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 176.39 173.49 103.02 179.61 208.87 251.05 300.48 -29.77%
EPS 12.46 11.60 16.76 33.93 14.86 8.92 19.09 -24.65%
DPS 3.00 0.00 4.00 7.89 4.44 12.00 0.00 -
NAPS 0.7205 0.8011 0.7721 1.4682 1.2924 1.2626 1.2403 -30.26%
Adjusted Per Share Value based on latest NOSH - 43,646
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.51 21.00 11.76 10.10 11.50 13.80 16.55 33.26%
EPS 1.80 1.40 1.91 1.91 0.82 0.49 1.05 43.00%
DPS 0.43 0.00 0.46 0.44 0.24 0.66 0.00 -
NAPS 0.1042 0.097 0.0882 0.0826 0.0712 0.0694 0.0683 32.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.56 0.64 0.70 0.72 0.85 0.93 -
P/RPS 0.29 0.32 0.62 0.39 0.34 0.34 0.31 -4.32%
P/EPS 4.09 4.83 3.82 2.06 4.85 9.53 4.87 -10.93%
EY 24.43 20.71 26.19 48.48 20.64 10.49 20.53 12.23%
DY 5.88 0.00 6.25 11.28 6.17 14.12 0.00 -
P/NAPS 0.71 0.70 0.83 0.48 0.56 0.67 0.75 -3.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 28/08/07 -
Price 0.68 0.41 0.58 0.77 0.68 0.75 0.80 -
P/RPS 0.39 0.24 0.56 0.43 0.33 0.30 0.27 27.63%
P/EPS 5.46 3.53 3.46 2.27 4.58 8.41 4.19 19.20%
EY 18.32 28.29 28.90 44.07 21.85 11.89 23.86 -16.08%
DY 4.41 0.00 6.90 10.25 6.53 16.00 0.00 -
P/NAPS 0.94 0.51 0.75 0.52 0.53 0.59 0.65 27.73%

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