[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 19.43%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 155,652 160,044 184,634 172,625 189,982 156,380 87,608 46.53%
PBT 23,250 18,696 17,755 18,430 15,574 13,256 13,651 42.47%
Tax -6,040 -4,864 -3,397 -2,426 -2,168 -2,812 1,030 -
NP 17,210 13,832 14,358 16,004 13,406 10,444 14,681 11.14%
-
NP to SH 17,206 13,824 14,391 16,028 13,420 10,456 14,253 13.33%
-
Tax Rate 25.98% 26.02% 19.13% 13.16% 13.92% 21.21% -7.55% -
Total Cost 138,442 146,212 170,276 156,621 176,576 145,936 72,927 53.13%
-
Net Worth 0 0 93,057 86,286 77,601 72,209 65,660 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,661 21,939 1,791 2,325 3,231 - 3,401 126.87%
Div Payout % 67.77% 158.71% 12.45% 14.51% 24.08% - 23.87% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 93,057 86,286 77,601 72,209 65,660 -
NOSH 145,766 137,124 119,426 116,257 107,704 90,137 85,041 43.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.06% 8.64% 7.78% 9.27% 7.06% 6.68% 16.76% -
ROE 0.00% 0.00% 15.46% 18.58% 17.29% 14.48% 21.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.78 116.71 154.60 148.49 176.39 173.49 103.02 2.41%
EPS 11.80 10.08 12.05 13.79 12.46 11.60 16.76 -20.80%
DPS 8.00 16.00 1.50 2.00 3.00 0.00 4.00 58.53%
NAPS 0.00 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 -
Adjusted Per Share Value based on latest NOSH - 133,442
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.90 21.49 24.79 23.18 25.51 21.00 11.76 46.56%
EPS 2.31 1.86 1.93 2.15 1.80 1.40 1.91 13.47%
DPS 1.57 2.95 0.24 0.31 0.43 0.00 0.46 126.18%
NAPS 0.00 0.00 0.125 0.1159 0.1042 0.097 0.0882 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.15 0.95 0.87 0.51 0.56 0.64 -
P/RPS 0.95 0.99 0.61 0.59 0.29 0.32 0.62 32.80%
P/EPS 8.56 11.41 7.88 6.31 4.09 4.83 3.82 70.98%
EY 11.69 8.77 12.68 15.85 24.43 20.71 26.19 -41.50%
DY 7.92 13.91 1.58 2.30 5.88 0.00 6.25 17.05%
P/NAPS 0.00 0.00 1.22 1.17 0.71 0.70 0.83 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 -
Price 1.05 1.23 1.18 0.89 0.68 0.41 0.58 -
P/RPS 0.98 1.05 0.76 0.60 0.39 0.24 0.56 45.07%
P/EPS 8.90 12.20 9.79 6.46 5.46 3.53 3.46 87.41%
EY 11.24 8.20 10.21 15.49 18.32 28.29 28.90 -46.62%
DY 7.62 13.01 1.27 2.25 4.41 0.00 6.90 6.82%
P/NAPS 0.00 0.00 1.51 1.20 0.94 0.51 0.75 -

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