[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 73.56%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 126,013 86,193 28,033 165,944 121,274 77,826 40,011 115.01%
PBT 15,757 12,812 5,616 33,047 19,312 11,625 4,674 124.99%
Tax -4,115 -3,268 -1,460 -8,427 -5,089 -3,020 -1,216 125.56%
NP 11,642 9,544 4,156 24,620 14,223 8,605 3,458 124.79%
-
NP to SH 11,542 9,444 4,165 24,687 14,224 8,603 3,456 123.59%
-
Tax Rate 26.12% 25.51% 26.00% 25.50% 26.35% 25.98% 26.02% -
Total Cost 114,371 76,649 23,877 141,324 107,051 69,221 36,553 114.07%
-
Net Worth 140,070 145,868 131,465 130,468 0 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,893 - - 9,154 9,068 5,830 5,484 48.24%
Div Payout % 85.71% - - 37.08% 63.76% 67.77% 158.71% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 140,070 145,868 131,465 130,468 0 0 0 -
NOSH 164,885 163,108 157,765 152,577 151,145 145,766 137,124 13.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.24% 11.07% 14.83% 14.84% 11.73% 11.06% 8.64% -
ROE 8.24% 6.47% 3.17% 18.92% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.42 52.84 17.77 108.76 80.24 53.39 29.18 90.10%
EPS 7.00 5.79 2.64 16.18 9.41 5.90 2.52 97.72%
DPS 6.00 0.00 0.00 6.00 6.00 4.00 4.00 31.06%
NAPS 0.8495 0.8943 0.8333 0.8551 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,631
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.92 11.57 3.76 22.28 16.29 10.45 5.37 115.07%
EPS 1.55 1.27 0.56 3.32 1.91 1.16 0.46 124.92%
DPS 1.33 0.00 0.00 1.23 1.22 0.78 0.74 47.87%
NAPS 0.1881 0.1959 0.1765 0.1752 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.11 1.21 0.98 0.91 1.01 1.01 1.15 -
P/RPS 1.45 2.29 5.52 0.84 1.26 1.89 3.94 -48.67%
P/EPS 15.86 20.90 37.12 5.62 10.73 17.11 45.63 -50.59%
EY 6.31 4.79 2.69 17.78 9.32 5.84 2.19 102.61%
DY 5.41 0.00 0.00 6.59 5.94 3.96 3.48 34.23%
P/NAPS 1.31 1.35 1.18 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 09/02/10 26/10/09 -
Price 1.07 1.15 1.09 0.97 1.04 1.05 1.23 -
P/RPS 1.40 2.18 6.13 0.89 1.30 1.97 4.22 -52.10%
P/EPS 15.29 19.86 41.29 6.00 11.05 17.79 48.80 -53.90%
EY 6.54 5.03 2.42 16.68 9.05 5.62 2.05 116.86%
DY 5.61 0.00 0.00 6.19 5.77 3.81 3.25 43.94%
P/NAPS 1.26 1.29 1.31 1.13 0.00 0.00 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