[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -81.66%
YoY- 186.31%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 184,634 129,469 94,991 39,095 87,608 56,419 42,828 165.12%
PBT 17,755 13,823 7,787 3,314 13,651 10,664 3,055 223.59%
Tax -3,397 -1,820 -1,084 -703 1,030 -16 -16 3470.54%
NP 14,358 12,003 6,703 2,611 14,681 10,648 3,039 181.82%
-
NP to SH 14,391 12,021 6,710 2,614 14,253 10,659 3,047 181.76%
-
Tax Rate 19.13% 13.17% 13.92% 21.21% -7.55% 0.15% 0.52% -
Total Cost 170,276 117,466 88,288 36,484 72,927 45,771 39,789 163.82%
-
Net Worth 93,057 86,286 77,601 72,209 65,660 61,491 53,000 45.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,791 1,743 1,615 - 3,401 2,479 910 57.11%
Div Payout % 12.45% 14.51% 24.08% - 23.87% 23.26% 29.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 93,057 86,286 77,601 72,209 65,660 61,491 53,000 45.58%
NOSH 119,426 116,257 107,704 90,137 85,041 41,882 41,009 104.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.78% 9.27% 7.06% 6.68% 16.76% 18.87% 7.10% -
ROE 15.46% 13.93% 8.65% 3.62% 21.71% 17.33% 5.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.60 111.36 88.20 43.37 103.02 134.71 104.43 29.92%
EPS 12.05 10.34 6.23 2.90 16.76 25.45 7.43 38.07%
DPS 1.50 1.50 1.50 0.00 4.00 5.92 2.22 -23.01%
NAPS 0.7792 0.7422 0.7205 0.8011 0.7721 1.4682 1.2924 -28.65%
Adjusted Per Share Value based on latest NOSH - 90,137
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.79 17.39 12.76 5.25 11.76 7.58 5.75 165.13%
EPS 1.93 1.61 0.90 0.35 1.91 1.43 0.41 181.14%
DPS 0.24 0.23 0.22 0.00 0.46 0.33 0.12 58.80%
NAPS 0.125 0.1159 0.1042 0.097 0.0882 0.0826 0.0712 45.58%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.87 0.51 0.56 0.64 0.70 0.72 -
P/RPS 0.61 0.78 0.58 1.29 0.62 0.52 0.69 -7.89%
P/EPS 7.88 8.41 8.19 19.31 3.82 2.75 9.69 -12.88%
EY 12.68 11.89 12.22 5.18 26.19 36.36 10.32 14.73%
DY 1.58 1.72 2.94 0.00 6.25 8.46 3.08 -35.94%
P/NAPS 1.22 1.17 0.71 0.70 0.83 0.48 0.56 68.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 -
Price 1.18 0.89 0.68 0.41 0.58 0.77 0.68 -
P/RPS 0.76 0.80 0.77 0.95 0.56 0.57 0.65 10.99%
P/EPS 9.79 8.61 10.91 14.14 3.46 3.03 9.15 4.61%
EY 10.21 11.62 9.16 7.07 28.90 33.05 10.93 -4.44%
DY 1.27 1.69 2.21 0.00 6.90 7.69 3.26 -46.69%
P/NAPS 1.51 1.20 0.94 0.51 0.75 0.52 0.53 101.09%

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