[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -75.98%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 165,944 121,274 77,826 40,011 184,634 129,469 94,991 45.19%
PBT 33,047 19,312 11,625 4,674 17,755 13,823 7,787 162.81%
Tax -8,427 -5,089 -3,020 -1,216 -3,397 -1,820 -1,084 293.90%
NP 24,620 14,223 8,605 3,458 14,358 12,003 6,703 138.62%
-
NP to SH 24,687 14,224 8,603 3,456 14,391 12,021 6,710 138.89%
-
Tax Rate 25.50% 26.35% 25.98% 26.02% 19.13% 13.17% 13.92% -
Total Cost 141,324 107,051 69,221 36,553 170,276 117,466 88,288 36.95%
-
Net Worth 130,468 0 0 0 93,057 86,286 77,601 41.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,154 9,068 5,830 5,484 1,791 1,743 1,615 218.91%
Div Payout % 37.08% 63.76% 67.77% 158.71% 12.45% 14.51% 24.08% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,468 0 0 0 93,057 86,286 77,601 41.52%
NOSH 152,577 151,145 145,766 137,124 119,426 116,257 107,704 26.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.84% 11.73% 11.06% 8.64% 7.78% 9.27% 7.06% -
ROE 18.92% 0.00% 0.00% 0.00% 15.46% 13.93% 8.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 108.76 80.24 53.39 29.18 154.60 111.36 88.20 15.03%
EPS 16.18 9.41 5.90 2.52 12.05 10.34 6.23 89.27%
DPS 6.00 6.00 4.00 4.00 1.50 1.50 1.50 152.62%
NAPS 0.8551 0.00 0.00 0.00 0.7792 0.7422 0.7205 12.13%
Adjusted Per Share Value based on latest NOSH - 137,124
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.28 16.29 10.45 5.37 24.79 17.39 12.76 45.15%
EPS 3.32 1.91 1.16 0.46 1.93 1.61 0.90 139.31%
DPS 1.23 1.22 0.78 0.74 0.24 0.23 0.22 216.00%
NAPS 0.1752 0.00 0.00 0.00 0.125 0.1159 0.1042 41.53%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.91 1.01 1.01 1.15 0.95 0.87 0.51 -
P/RPS 0.84 1.26 1.89 3.94 0.61 0.78 0.58 28.09%
P/EPS 5.62 10.73 17.11 45.63 7.88 8.41 8.19 -22.25%
EY 17.78 9.32 5.84 2.19 12.68 11.89 12.22 28.49%
DY 6.59 5.94 3.96 3.48 1.58 1.72 2.94 71.52%
P/NAPS 1.06 0.00 0.00 0.00 1.22 1.17 0.71 30.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 -
Price 0.97 1.04 1.05 1.23 1.18 0.89 0.68 -
P/RPS 0.89 1.30 1.97 4.22 0.76 0.80 0.77 10.16%
P/EPS 6.00 11.05 17.79 48.80 9.79 8.61 10.91 -32.94%
EY 16.68 9.05 5.62 2.05 10.21 11.62 9.16 49.28%
DY 6.19 5.77 3.81 3.25 1.27 1.69 2.21 99.07%
P/NAPS 1.13 0.00 0.00 0.00 1.51 1.20 0.94 13.09%

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