[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 33.72%
YoY- 82.08%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 129,469 94,991 39,095 87,608 56,419 42,828 25,696 193.61%
PBT 13,823 7,787 3,314 13,651 10,664 3,055 909 512.78%
Tax -1,820 -1,084 -703 1,030 -16 -16 0 -
NP 12,003 6,703 2,611 14,681 10,648 3,039 909 457.78%
-
NP to SH 12,021 6,710 2,614 14,253 10,659 3,047 913 456.71%
-
Tax Rate 13.17% 13.92% 21.21% -7.55% 0.15% 0.52% 0.00% -
Total Cost 117,466 88,288 36,484 72,927 45,771 39,789 24,787 181.86%
-
Net Worth 86,286 77,601 72,209 65,660 61,491 53,000 51,692 40.67%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,743 1,615 - 3,401 2,479 910 1,228 26.27%
Div Payout % 14.51% 24.08% - 23.87% 23.26% 29.88% 134.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 86,286 77,601 72,209 65,660 61,491 53,000 51,692 40.67%
NOSH 116,257 107,704 90,137 85,041 41,882 41,009 40,941 100.40%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.27% 7.06% 6.68% 16.76% 18.87% 7.10% 3.54% -
ROE 13.93% 8.65% 3.62% 21.71% 17.33% 5.75% 1.77% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 111.36 88.20 43.37 103.02 134.71 104.43 62.76 46.51%
EPS 10.34 6.23 2.90 16.76 25.45 7.43 2.23 177.80%
DPS 1.50 1.50 0.00 4.00 5.92 2.22 3.00 -36.97%
NAPS 0.7422 0.7205 0.8011 0.7721 1.4682 1.2924 1.2626 -29.80%
Adjusted Per Share Value based on latest NOSH - 88,960
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.39 12.76 5.25 11.76 7.58 5.75 3.45 193.69%
EPS 1.61 0.90 0.35 1.91 1.43 0.41 0.12 463.73%
DPS 0.23 0.22 0.00 0.46 0.33 0.12 0.16 27.34%
NAPS 0.1159 0.1042 0.097 0.0882 0.0826 0.0712 0.0694 40.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.87 0.51 0.56 0.64 0.70 0.72 0.85 -
P/RPS 0.78 0.58 1.29 0.62 0.52 0.69 1.35 -30.60%
P/EPS 8.41 8.19 19.31 3.82 2.75 9.69 38.12 -63.45%
EY 11.89 12.22 5.18 26.19 36.36 10.32 2.62 173.85%
DY 1.72 2.94 0.00 6.25 8.46 3.08 3.53 -38.05%
P/NAPS 1.17 0.71 0.70 0.83 0.48 0.56 0.67 44.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 -
Price 0.89 0.68 0.41 0.58 0.77 0.68 0.75 -
P/RPS 0.80 0.77 0.95 0.56 0.57 0.65 1.19 -23.24%
P/EPS 8.61 10.91 14.14 3.46 3.03 9.15 33.63 -59.64%
EY 11.62 9.16 7.07 28.90 33.05 10.93 2.97 148.08%
DY 1.69 2.21 0.00 6.90 7.69 3.26 4.00 -43.66%
P/NAPS 1.20 0.94 0.51 0.75 0.52 0.53 0.59 60.45%

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