[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -83.13%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 181,047 126,013 86,193 28,033 165,944 121,274 77,826 75.83%
PBT 18,712 15,757 12,812 5,616 33,047 19,312 11,625 37.46%
Tax -5,008 -4,115 -3,268 -1,460 -8,427 -5,089 -3,020 40.22%
NP 13,704 11,642 9,544 4,156 24,620 14,223 8,605 36.49%
-
NP to SH 13,604 11,542 9,444 4,165 24,687 14,224 8,603 35.84%
-
Tax Rate 26.76% 26.12% 25.51% 26.00% 25.50% 26.35% 25.98% -
Total Cost 167,343 114,371 76,649 23,877 141,324 107,051 69,221 80.41%
-
Net Worth 142,567 140,070 145,868 131,465 130,468 0 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,966 9,893 - - 9,154 9,068 5,830 43.10%
Div Payout % 73.26% 85.71% - - 37.08% 63.76% 67.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 142,567 140,070 145,868 131,465 130,468 0 0 -
NOSH 166,105 164,885 163,108 157,765 152,577 151,145 145,766 9.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.57% 9.24% 11.07% 14.83% 14.84% 11.73% 11.06% -
ROE 9.54% 8.24% 6.47% 3.17% 18.92% 0.00% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.00 76.42 52.84 17.77 108.76 80.24 53.39 61.14%
EPS 8.19 7.00 5.79 2.64 16.18 9.41 5.90 24.51%
DPS 6.00 6.00 0.00 0.00 6.00 6.00 4.00 31.13%
NAPS 0.8583 0.8495 0.8943 0.8333 0.8551 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 157,765
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.31 16.92 11.57 3.76 22.28 16.29 10.45 75.83%
EPS 1.83 1.55 1.27 0.56 3.32 1.91 1.16 35.63%
DPS 1.34 1.33 0.00 0.00 1.23 1.22 0.78 43.58%
NAPS 0.1914 0.1881 0.1959 0.1765 0.1752 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.05 1.11 1.21 0.98 0.91 1.01 1.01 -
P/RPS 0.96 1.45 2.29 5.52 0.84 1.26 1.89 -36.41%
P/EPS 12.82 15.86 20.90 37.12 5.62 10.73 17.11 -17.54%
EY 7.80 6.31 4.79 2.69 17.78 9.32 5.84 21.34%
DY 5.71 5.41 0.00 0.00 6.59 5.94 3.96 27.71%
P/NAPS 1.22 1.31 1.35 1.18 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 09/02/10 -
Price 0.93 1.07 1.15 1.09 0.97 1.04 1.05 -
P/RPS 0.85 1.40 2.18 6.13 0.89 1.30 1.97 -42.98%
P/EPS 11.36 15.29 19.86 41.29 6.00 11.05 17.79 -25.90%
EY 8.81 6.54 5.03 2.42 16.68 9.05 5.62 35.05%
DY 6.45 5.61 0.00 0.00 6.19 5.77 3.81 42.18%
P/NAPS 1.08 1.26 1.29 1.31 1.13 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